Last 24 Hours
$199,000
1804 Beacon Way, Fort Worth, TX, 76140
On Market
Just Added
3 Beds
2 Bath
1,211 Sq Ft
Single Family Residence
$164.33 / sqft
Built in 1981Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher
Exterior
Lot Size10,724 sqft
Building Information
Year Built1981
Stories1
Garage Spaces1
Land Information
APN39340-12-13
Lot Number13
SubdivisionSouth Creek 1st Filing Addn
Land UseResidential
Legal DescriptionSOUTH CREEK 1ST FILING ADDN BLOCK 12 LOT 13
Census Tract106004
Assessed Land Value$45,725
Assessed Improvement Value$180,194
Assessment Year2025
About this property
Investor & Flipper Alert! This property offers a solid footprint, a great layout, and excellent ARV potential for a profitable flip or rental addition. Sold AS-IS. Bring your contractor and capitalize on this margin today!
Investor Tools
$30,464Estimated Mortgage Balance
$213,536Estimated Equity
87% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$206/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,249
$225,919
2025
$45,725
$180,194
$225,919
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,249
$225,919
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Fha
$77,779
Yes
First
Oct 25, 2004
Nov 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$30,464
$213,536
87%
12%
$467/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,460/mo
$467/mo
+$1,993/mo
12.1%
12.4%