Last 24 Hours
$317,000
NAL Estimated Property Value825 Holden St, Fort Worth, TX, 76111
Off Market
4 Beds
2 Bath
1,631 Sq Ft
$190.07 / sqft
Built in 1926Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Heating CentralAppliancesElectric Range
FlooringVinyl
Exterior
Lot Size7,405 sqft
Building Information
Year Built1926
Stories1
Land Information
APNA1056-105A
SubdivisionMclemore, Atkin Survey
Land UseResidential
Legal DescriptionMCLEMORE, ATKIN SURVEY ABSTRACT A 1056 TRACT TR 105A
Census Tract100102
Assessed Land Value$74,052
Assessed Improvement Value$175,878
Assessment Year2025
About this property
Updated duplex located in the residential neighborhood in the Riverside area. Each side is a 2 br 1 bath. Each tenant pays $1,600 a month. One lease ends in August 2026 and the other lease ends in January 2028. An awesome opportunity to own a turnkey property. Interior photos are of a unit prior to the tenant moving in.
Investor Tools
$317,000
Estimated Property Value
$0Estimated Mortgage Balance
$317,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$549/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,001
$249,930
2025
$74,052
$175,878
$249,930
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$5,001
$249,930
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$310,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
N/A
+$1,456/mo
5.5%
12.4%