$330,000
NAL Estimated Property Value1000 Stella Mae Drive, Fort Worth, TX, 76028
$352,642 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size38,259 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN11075--50
Lot Number50
SubdivisionEdwards, W B Garden Acres Addn
Land UseResidential
Legal DescriptionEDWARDS, W B GARDEN ACRES ADDN LOT 50
Census Tract111203
Assessed Land Value$83,438
Assessed Improvement Value$233,030
Assessment Year2025
About this property
Welcome to 1000 Stella Mae! A picturesque ranch styled home sitting on nearly an acre! Country comfort with updates galore and convenient location to I35... and minutes from downtown Fort Worth! This charming home has it all. Bask in the oversized windows or just sip mint juleps under the lush mesquite and pecan trees! Original stained hardwood floors show impeccable care of the property. This home is waiting for you!!!!
Investor Tools
$330,000
Estimated Property Value
$147,811Estimated Mortgage Balance
$182,189Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$352,642
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,583
$316,468
2025
$83,438
$233,030
$316,468
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,583
$316,468
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin Capital Bank Ssb
Conventional
$171,000
No
First
Jul 16, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,811
$182,189
55%
45%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,026/mo
+$994/mo
7.3%
