$315,000
4113 Hemlock St, Fort Worth, TX, 76137
On Market
Just Added
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Microwave
Exterior
Lot Size8,712 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN40685-8-23
Lot Number23
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 8 LOT 23
Census Tract113916
Assessed Land Value$55,000
Assessed Improvement Value$162,000
Assessment Year2025
About this property
Enjoy a fresh start in this fully renovated Fort Worth home, featuring a complete interior remodel with an updated kitchen, new countertops, a renovated bathroom, and new flooring throughout. Major improvements also include a new foundation, new plumbing beneath the foundation, new sewer plumbing, and a roof approximately two years old. Conveniently located near shopping, dining, parks, and everyday amenities, this home combines extensive updates with easy access to all that North Fort Worth has to offer.
Investor Tools
$179,481Estimated Mortgage Balance
$113,519Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$528/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,872
$217,000
2025
$55,000
$162,000
$217,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,872
$217,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Deborah L Hoover
Seller Carryback / Seller Financing / Seller Take-Back
$180,000
No
First
Aug 14, 2026
Aug 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,481
$113,519
38%
61%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,080/mo
+$1,370/mo
10.0%
