Log In
Info was updated
just now
Days on Market
12
Views
N/A
Saves
N/A
Property Estimate
$145,000
ROI
11.96%
LT Rental Confidence
Very High
Cap Rate
10.3%
Rent / Price
1.36%
Address:
3705 S Littlejohn Ave, Fort Worth, TX 76105
Property Type
Single Family
Area
1,334 sqft
Bed & Bath
4bd / 2ba
Property Condition
Turn-Key
N
Contact Realtor
N/A

Property Report

May take a moment to make the report.

Research Market
TX 76105
Local Property Manager
N/A
Property photo
Area
1334 sqft
Bed
4
Bath
2

Property Details

HOA Cost
None
Year Built
1949
Price Per Square Foot
$109 /sqft
Lot Size
10,062 sqft
Property Parking
N/A
Public Transport Score
N/A
Bike Score
N/A
Walkability
N/A

Seller Description

This four-bedroom home offers a spacious layout with a large front yard and easy access to major roadways, schools, and local amenities. The property will need cosmetic updates, giving buyers an opportunity to renovate and add value according to their plans. This is a short sale and all offers are subject to lender approval. Property is being sold as-is. Buyer is responsible for verifying all measurements, features, and property information.

Schools

School District:
N/A

T A Sims Elementary School

School Rating
3 /10
Grades
PK-5
Distance
0.3 miles

James Middle School

School Rating
2 /10
Grades
6-8
Distance
1.2 miles

Polytechnic High School

School Rating
1 /10
Grades
9-12
Distance
1.4 miles

ROI Breakdown

Return on Investment
11.96%ROI
Total Income
$1,967
Total Expenses
$1,212
Total Appreciation
$351,953

Income

Monthly

Income
Monthly Income$1,967
Total Income
$1,967

Expenses

Monthly

Expenses
Mortgage$489
PMI$0
Maintenance$98
Cap Ex$138
Property Tax$196
Property Management$157
Home Insurance$51
HOA$0
Vacancy$83
Total Expenses
$1,212

Appreciation

30 yrs

Appreciation
Annual House Appreciation3%
Total Appreciation
$351,953

Return on Investment

30 yrs

Return on Investment
Total Initial Cost$38,425
Total Expenses$761,470
Total Appreciation$351,953
Selling Fee (6%)$21,117
Total Income$1,568,223
Total ROI
11.96%

Rental Opportunities

Zillow

Long-Term Rental Information

Average Monthly Revenue
$1,967
Average Monthly Expense
$1,212
Monthly Property Tax
$196
Estimated Monthly Profit
$755
LT Rental Confidence
Very High
Airbnb

Short-Term Rental Information

Average Monthly Rate
$2,794
Average Monthly Expense
$2,336
Average Nightly Rate
$199
Average Monthly Occupancy
47%
Estimated Monthly Profit
$458
ST Rental Confidence
N/A

Historical and Forecasting Property Data

Comparable Properties Nearby