$405,000
NAL Estimated Property Value10113 Jessica St, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size4,996 sqft
Building Information
Year Built2002
Stories2
Garage Spaces2
Land Information
APN44732H-15-17
Lot Number17
SubdivisionVista Meadows Addition
Land UseResidential
Legal DescriptionVISTA MEADOWS ADDITION BLOCK 15 LOT 17
Census Tract113935
Assessed Land Value$65,000
Assessed Improvement Value$267,155
Assessment Year2025
About this property
Located in Keller ISD, Vista Meadows Subdivision, this home has a lot to offer. First floor features a dining room, kitchen equipped with stainless steel appliances, gas cooktop, and a lot of counter and cabinet space. Also features a living room with a gas fireplace, 1 bedroom with full bathroom and laundry room. Second floor offers the master bedroom with a master bathroom, 2 additional bedrooms, full bathroom, little sitting area and a game room. Private backyard with room for kids to run and play!
Investor Tools
$405,000
Estimated Property Value
$0Estimated Mortgage Balance
$405,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$863/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,337
$332,155
2025
$65,000
$267,155
$332,155
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,337
$332,155
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$405,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$200/mo
+$3,370/mo
10.6%
