$306,000
NAL Estimated Property Value10013 Sourwood Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,223 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN44732H-4-25
Lot Number25
SubdivisionVista Meadows Addition
Land UseResidential
Legal DescriptionVISTA MEADOWS ADDITION BLOCK 4 LOT 25
Census Tract113935
Assessed Land Value$65,000
Assessed Improvement Value$216,360
Assessment Year2025
About this property
WE HAVE MULTIPLE OFFERS! OFFER DEADLINE IS 5:00 SUNDAY MARCH 24!KELLER ISD; 3 BEDROOM 2 BATH 2 CAR GARAGE ALL BRICK! OPEN FLOOR PLAN WITH GORGEOUS WOOD FLOORS;DESIGNER COLORS THRU OUT; SPACIOUS MASTER; HUGE WALK IN CLOSET; MASTER BATH HAS GARDEN TUB SEPARATE SHOWER;DUAL SINKS; FIREPLACE; VAULTED CEILING; COZY AS CAN BE! IDEAL IF YOU ARE JUST STARTING OUT OR DOWNSIZING! CENTRALLY LOCATED TO EVERYTHING!
Investor Tools
$306,000
Estimated Property Value
$146,045Estimated Mortgage Balance
$159,955Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,443
$281,360
2025
$65,000
$216,360
$281,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,443
$281,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$162,100
No
First
Mar 4, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,045
$159,955
52%
48%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,137/mo
+$1,743/mo
11.3%
