$324,000
NAL Estimated Property Value910 Houston Street 401, Fort Worth, TX, 76102
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Other, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCeramic Tile, Vinyl, Wood
Building Information
Year Built1906
Garage Spaces2
Land Information
APN19227C------401
SubdivisionHouston Place Lofts Condo
Land UseResidential
Legal DescriptionHOUSTON PLACE LOFTS CONDO UNIT 401 & 2.3900% OF COMMON AREA
Census Tract123302
Assessed Land Value$25,000
Assessed Improvement Value$277,093
Assessment Year2025
About this property
Beautiful loft-condo priced to sell in the heart of Downtown Fort Worth. Close to it all! Built in 1906 and converted to lofts in 2005, Houston Place offers true loft living in the city with modern conveniences and historic charm. This two bedroom, fourth-floor, corner unit offers lots of natural light. Wood floors, large bath, open floor plan. Parking garage space within feet of the condo door! Recently updated common areas and elevator renovation in process. HOA includes, sewer, trash, water bill.
Investor Tools
$324,000
Estimated Property Value
$202,526Estimated Mortgage Balance
$121,474Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
$422/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,171
$302,093
2025
$25,000
$277,093
$302,093
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,171
$302,093
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$220,125
No
First
Feb 24, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,526
$121,474
37%
63%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,880/mo
$1,742/mo
+$138/mo
7.0%
