Address: 1913 Wurzburg Dr, Fort Worth, TX, 76134

3-bedroom / 2 baths Single Family Home 

Property is currently Occupied, Please do not disturb the tenants. Property will be Vacant at closing! Contact the Dispo Manager for access. 

Deal Takeaways:

• Vacant at close
• Clean property
• New roof
• Easy 3/2 flip (cosmetic) 

Financials:

ARV: $265,000

Purchase Price: $175,000

Estimated Profit Details (Flipper/MLS Sale):

ARV: $265,000

(*) 94% for sale commissions

(-) $175,000 purchase price

(-) $30,000 estimated rehab costs

(-) $5,000 esti. closing / holding cost

(=) $39,100 profit

Estimated Rental Profit Details:

Estimated Rental Income: $1.800.00

(-) $407.50 monthly tax

(-) $180 monthly insurance

(-) $180 property management (estimated recommendation)

(-) $180 recommended allocation for repairs, vacancy, etc (estimated recommendation)

(=) $1,052.50 a month

Property Details:

1,402 Home Square Feet

6,665 SQFT Lot Size

Closing on May 8th, 2024

New roof this year

Unknown age of HVAC

Foundation is level