Last 24 Hours
$338,000
NAL Estimated Property Value8120 Marydean Ave, Fort Worth, TX, 76116
Off Market
3 Beds
2 Bath
2,228 Sq Ft
$150.36 / sqft
Built in 2001Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 4
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size9,213 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN3640-19-16
Lot Number16
SubdivisionBroadmoor Addition-Fort Worth
Land UseResidential
Legal DescriptionBROADMOOR ADDITION-FORT WORTH BLOCK 19 LOT 16
Census Tract105201
Assessed Land Value$15,000
Assessed Improvement Value$300,000
Assessment Year2025
About this property
Super cute duplex! Each side has 3 bedrooms, 2 baths and one car garage and individual fenced in yards. The roof was replaced in 2016. Tenant in 8120 has been there since 2002 and the tenant in 8122 has been there since 2023. Huge backyards with no backyard neighbors! 8124-26 Marydean are also for sale!
Investor Tools
$338,000
Estimated Property Value
$0Estimated Mortgage Balance
$338,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,068
$315,000
2025
$15,000
$300,000
$315,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,068
$315,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$338,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
N/A
+$2,385/mo
8.5%
12.4%