$170,000
2118 Columbus Ave, Fort Worth, TX, 76164
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,996 sqft
Building Information
Year Built1921
Stories1
Land Information
APN1510-13-2
Lot Number2
SubdivisionBaker Heights
Land UseResidential
Legal DescriptionBAKER HEIGHTS BLOCK 13 LOT 2
Census Tract100402
Assessed Land Value$49,000
Assessed Improvement Value$110,757
Assessment Year2025
About this property
Explore the potential of 2118 Columbus Ave, Fort Worth, TX 76164! Located in an established Fort Worth neighborhood, this property presents an opportunity for homebuyers and investors looking to make their mark in the area. With convenient access to local shopping, dining, schools, and major roadways, the location offers everyday convenience and accessibility. Whether you're searching for your next home or considering a potential investment, this property is worth a closer look.
Investor Tools
$85,387Estimated Mortgage Balance
$99,613Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,497
$159,757
2025
$49,000
$110,757
$159,757
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2025
$3,497
$159,757
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mark L Ware Etux
Seller Carryback / Seller Financing / Seller Take-Back
$99,000
No
First
Nov 22, 2019
Dec 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,387
$99,613
53%
46%
$594/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$594/mo
+$1,333/mo
12.5%
