$190,000
5800 Dallas Ave, Fort Worth, TX, 76112
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Vented Exhaust Fan
FlooringCeramic Tile, Laminate
Exterior
Lot Size17,123 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN33430--8H-B
Lot Number8H
SubdivisionRamseys Addition (Ft Worth)
Land UseResidential
Legal DescriptionRAMSEYS ADDITION (FT WORTH) LOT 8H 8H-NW1/2 8G
Census Tract101302
Assessed Land Value$37,127
Assessed Improvement Value$74,207
Assessment Year2025
About this property
Home for sale 3 bedrooms, 1 bath situated on a spacious 0.39 of Acre!! Great potential for homeowners or investors seeking a property with room to grow, livable condition, needs some TLC, offering opportunity for buyers to add their personal touch and make improvements over time, Convenient location near major highways, Loop 820, 183 and 30 Highways. Do not miss it!
Investor Tools
$69,082Estimated Mortgage Balance
$134,918Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,153
$111,334
2025
$37,127
$74,207
$111,334
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,153
$111,334
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
5800 Dallas Ave A Protected Series Of Pe
Purchase Money Mortgage
$70,213
No
First
Oct 13, 2025
Mar 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$69,082
$134,918
66%
34%
$421/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$421/mo
+$1,506/mo
11.3%
