$316,000
NAL Estimated Property Value10345 Bradshaw Drive, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,309 sqft
Building Information
Year Built2008
Stories1
Garage Spaces2
Land Information
APN44736B-17-25
Lot Number25
SubdivisionVista West
Land UseResidential
Legal DescriptionVISTA WEST BLOCK 17 LOT 25
Census Tract110806
Assessed Land Value$60,000
Assessed Improvement Value$251,189
Assessment Year2025
About this property
A wonderful property and neighborhood to call home! Spacious open floor plan with split bedrooms and a great covered back porch. The utility room has ample shelving for use as a second pantry or supply storage. Community amenities include pool, parks, playground and sport courts. City park additionally boasts a water feature that features ducks and dragonflies. Nearby shopping, dining and entertainment make for an easy lifestyle. Location convenient to both downtown Fort Worth and Weatherford.
Investor Tools
$316,000
Estimated Property Value
$303,553Estimated Mortgage Balance
$12,447Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$596/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,571
$311,189
2025
$60,000
$251,189
$311,189
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,571
$311,189
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$326,340
Yes
First
Aug 10, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,553
$12,447
3%
96%
$1,957/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,199/mo
$-272/mo
7.3%
