$184,000
NAL Estimated Property Value7228 Greenlee Street, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Cooktop, Gas Oven, Vented Exhaust Fan
FlooringCeramic Tile, Laminate
Exterior
Lot Size6,717 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN27570-B-8
Lot Number8
SubdivisionMc Gee, A S Subdivision
Land UseResidential
Legal DescriptionMC GEE, A S SUBDIVISION BLOCK B LOT 8
Census Tract101301
Assessed Land Value$50,000
Assessed Improvement Value$128,356
Assessment Year2025
About this property
Offer has been accepted. Thank you to everyone who submitted one. Multiple offers- H&B Saturday 5pm. Please read private remarks. Fresh neutral paint throughout the entire inside. Newly tiled shower in bath. No carpet, large eat in kitchen, oversized backyard with shed.
Investor Tools
$184,000
Estimated Property Value
$150,402Estimated Mortgage Balance
$33,598Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,002
$178,356
2025
$50,000
$128,356
$178,356
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,002
$178,356
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Absolute Mortgage & Lending
Conventional
$162,870
No
First
Apr 15, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,402
$33,598
18%
82%
$977/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$977/mo
+$950/mo
12.6%
