Last 24 Hours
$155,000
2033 Castleberry Cut Off Rd, Fort Worth, TX, 76114
$167,811 ARV
On Market
Just Added
3 Beds
1 Bath
1,602 Sq Ft
Built in 1940Property Lead Type:
Absentee OwnerHigh EquityVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage AvailableExterior
Lot Size23,021 sqft
Building Information
Year Built1940
Stories1
Garage Spaces4
Land Information
APN6770-20-23
Lot Number23
SubdivisionCastleberry Gardens Addition
Land UseResidential
Legal DescriptionCASTLEBERRY GARDENS ADDITION BLOCK 20 LOT 23
Census Tract100504
Assessed Land Value$86,048
Assessed Improvement Value$63,952
Assessment Year2025
About this property
lot zone d-2 for duplexes or for single family. 2 adjacent lots are available. Lot has sewer with water available.
Investor Tools
$124,922Estimated Mortgage Balance
$151,078Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$167,810
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,610
$150,000
2025
$86,048
$63,952
$150,000
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2025
$3,610
$150,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
2rl Investments Llc
Assumption
$130,000
Yes
First
Jul 10, 2024
Jul 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,922
$151,078
54%
45%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$780/mo
+$1,147/mo
8.4%
12.4%