$260,000
NAL Estimated Property Value10245 Powder Horn Rd, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Other
FlooringBrick, Ceramic Tile, Hardwood
Exterior
Exterior FeaturesRain Gutters, Storage, Other
Lot Size8,093 sqft
Building Information
Year Built1984
Stories1
Garage Spaces2
Land Information
APN46280-41-20
Lot Number20
SubdivisionWestpoint Addition (Ft Worth)
Land UseResidential
Legal DescriptionWESTPOINT ADDITION (FT WORTH) BLOCK 41 LOT 20
Census Tract110805
Assessed Land Value$50,000
Assessed Improvement Value$183,989
Assessment Year2025
Investor Tools
$260,000
Estimated Property Value
$211,283Estimated Mortgage Balance
$48,717Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$557/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,388
$233,989
2025
$50,000
$183,989
$233,989
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,388
$233,989
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$223,200
No
First
Jun 9, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,283
$48,717
18%
81%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,339/mo
+$588/mo
8.9%
