$169,900
829 W Beddell St, Fort Worth, TX, 76115
$208,076 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10,193 sqft
Building Information
Year Built1930
Stories1
Garage Spaces2
Land Information
APN39570---20---19---20
Lot Number19-20
SubdivisionSouth Side Addition-Ft Worth
Land UseResidential
Legal DescriptionSOUTH SIDE ADDITION-FT WORTH BLOCK 20 LOT 19 & 20
Census Tract104702
Assessed Land Value$45,193
Assessed Improvement Value$163,919
Assessment Year2026
About this property
Traditional Craftsman style home situated on a double lot is waiting for your creative vision and ideas! Featuring large rooms throughout, formal living and dining area, large kitchen and three spacious bedrooms...being sold AS-IS with vacant lot next door included, (survey in documents). Perfect for someone to add on, or in need of storage or extra parking. This diamond in the rough is ready to shine and would be perfect for Investors or Handy homeowner looking for an excellent value! Blind offers will not be considered...
Investor Tools
$508Estimated Mortgage Balance
$208,604Estimated Equity
99% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$208,075
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,255 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$309/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,660
$209,112
2026
$45,193
$163,919
$209,112
No
Tax History
Year
Tax Paid
Assessed Value
2026
$2,660
$209,112
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mountcastle Mtg Corp
Fha
$35,705
Yes
First
Jan 9, 1997
Feb 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$508
$208,604
99%
0%
$215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$215/mo
+$1,205/mo
8.1%
