$415,000
NAL Estimated Property Value8224 El Retiro Road, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Exterior
Exterior FeaturesRain Gutters
Lot Size11,896 sqft
Building Information
Year Built1983
Stories1
Garage Spaces4
Land Information
APN46065-12-5R
Lot Number5R
SubdivisionWestern Hills Addition Sec I
Land UseResidential
Legal DescriptionWESTERN HILLS ADDITION SEC I BLOCK 12 LOT 5R
Census Tract105201
Assessed Land Value$35,000
Assessed Improvement Value$325,000
Assessment Year2025
About this property
newer Tile floor thru out, newer Paint job through out the entire house inside and out Granite tops in kitchen and both bathrooms, New sink in kitchen and bathrooms along with all new faucets in both restrooms, new Furnace (on one side) Seller is selling two other full duplexes one at 8236 El Retiro and 8025 Julie Ave. All income producing properties Buy ALL THREE to start a great investment portfolio or add to your existing one to make it even better
Investor Tools
$415,000
Estimated Property Value
$262,301Estimated Mortgage Balance
$152,699Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$895/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,661
$360,000
2025
$35,000
$325,000
$360,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,661
$360,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Filo Mortgage Llc
Conventional
$265,000
No
First
Oct 30, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,301
$152,699
36%
63%
$1,589/mo
