Last 24 Hours
$190,990
1809 Muse St, Fort Worth, TX, 76112
$203,300 ARV
On Market
Just Added
3 Beds
2 Bath
1,122 Sq Ft
Single Family Residence
$170.22 / sqft
Built in 1961Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size7,410 sqft
Building Information
Year Built1961
Stories1
Garage Spaces2
Land Information
APN36940-3-8R
Lot Number8R
SubdivisionRyanwood North Addition
Land UseResidential
Legal DescriptionRYANWOOD NORTH ADDITION BLOCK 3 LOT 8R
Census Tract106503
Assessed Land Value$50,000
Assessed Improvement Value$155,547
Assessment Year2025
About this property
RYANWOOD NEIGHBORHOOD Explore the potential of this single-story, 3-bedroom, 2-bath home offering approximately 1,100 square feet of living space on a 0.17-acre lot this property is offering seller concessions ($7500) Conveniently located near Atwood McDonald Elementary School, with easy access to Loop 820 and I-30, providing convenient connections to shopping, dining, and surrounding Fort Worth destinations. Buyer and buyer's agent to independently verify all property information, including square footage, lot size, schools, measurements, features, and condition.
Investor Tools
$37,037Estimated Mortgage Balance
$218,963Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$203,300
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$357/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$205,547
2025
$50,000
$155,547
$205,547
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$205,547
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$85,000
No
First
Nov 18, 2005
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$37,037
$218,963
85%
14%
$510/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$510/mo
+$1,417/mo
9.0%
12.4%