B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$389,634

NAL Estimated Property Value

9121 Tate Ave, Fort Worth, TX, 76244

Off Market

3 Beds

2 Bath

2,103 Sq Ft

Single Family Residence

$187.83 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet, Vinyl

Exterior

Lot Size5,497 sqft

Building Information

Year Built2002

Stories1

Garage Spaces2

Land Information

APN17781C-4-6

Lot Number6

SubdivisionHeritage Addition-Fort Worth

Land UseResidential

Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 4 LOT 6

Census Tract113936

Assessed Land Value$70,000

Assessed Improvement Value$319,634

Assessment Year2025

About this property

Updates that matter :: HVAC, roof & water heater all replaced in recent years! Freshly painted & carpet replaced (2024)! Several windows replaced 2024! Primary bath cabinet fronts are in the process of being replaced as well! Charming one story on a great, tree-lined street in Heritage. The mature bald cypress trees add to the curb appeal. Home offers 3 bedrooms + a study (front of the home). Kitchen with generous counter space, sandstone backsplash, lot of cabinets + a window seat. The kitchen with breakfast area are centrally located in the heart of the home. Living room has massive windows (about to be replaced) + a fireplace with hearth. The oversized master suite offers a soaking tub, dual vanities & large closet. Enjoy year round resort living without leaving your neighborhood! Heritage offers manicured trails, play ground, multiple pools, water slides, tennis courts, on site fitness center + zoned Keller ISD & minutes to retail, dining & quick highway access!

Investor Tools

$389,634

Estimated Property Value

$362,220Estimated Mortgage Balance

$27,414Estimated Equity

7% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,370 /month

Positive

Cash Flow Estimate:

$790 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$929/month

$220/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,199

$389,634

2025

$70,000

$319,634

$389,634

Tax History

Year

Tax Paid

Assessed Value

2024

$9,199

$389,634

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Freedom Mortgage Corp

Fha

$372,150

Yes

First

Nov 15, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$362,220

$27,414

93%

$2,232/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$2,452/mo

+$428/mo

8.9%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area