$176,000
NAL Estimated Property Value921 E Hattie Street, Fort Worth, TX, 76104
$180,374 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringWood
Exterior
Lot Size4,996 sqft
Building Information
Year Built1926
Stories1
Land Information
APN44120-4-17
Lot Number17
SubdivisionUnion Depot Addition
Land UseResidential
Legal DescriptionUNION DEPOT ADDITION BLOCK 4 LOT 17
Census Tract123100
Assessed Land Value$15,000
Assessed Improvement Value$77,548
Assessment Year2025
About this property
The renovation has begun on this 3 bedroom home with new roof, paint and flooring. Property sold As is.
Investor Tools
$176,000
Estimated Property Value
$169,627Estimated Mortgage Balance
$6,373Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$180,374
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,056 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,243
$92,548
2025
$15,000
$77,548
$92,548
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,243
$92,548
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank Mortgage
Unknown
$180,750
No
First
Jan 17, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,627
$6,373
3%
96%
$1,084/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,084/mo
+$372/mo
9.9%
