$229,000
4016 Buckwheat St, Fort Worth, TX, 76137
$235,477 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet
Exterior
Lot Size7,144 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN40685-1-5
Lot Number5
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 1 LOT 5
Census Tract113916
Assessed Land Value$55,000
Assessed Improvement Value$126,005
Assessment Year2025
About this property
Great opportunity for your next rental property with this discounted fixer near Keller and 35. New roof in 2025. Windows updated. HVAC updated 2021. Hall bathroom updated. Bring your contractor or handyman.
Investor Tools
$50,184Estimated Mortgage Balance
$232,816Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$235,476
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,698 /month
Positive
Cash Flow Estimate:
$566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,169
$181,005
2025
$55,000
$126,005
$181,005
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,169
$181,005
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendage Llc
Credit Line (Revolving) / Heloc
$50,700
No
First
Mar 17, 2026
Apr 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,184
$232,816
82%
18%
$304/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$304/mo
+$2,146/mo
10.4%
