$329,000
NAL Estimated Property Value10429 Misty Redwood Trail, Fort Worth, TX, 76177
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,676 sqft
Building Information
Year Built2012
Stories1
Garage Spaces2
Land Information
APN41478A-8-19
Lot Number19
SubdivisionTehama Ridge
Land UseResidential
Legal DescriptionTEHAMA RIDGE BLOCK 8 LOT 19
Census Tract113931
Assessed Land Value$75,000
Assessed Improvement Value$240,424
Assessment Year2025
About this property
Open concept, three bedroom two bath home, that has been impeccably cared for. Enjoy your beautiful covered patio and back yard this summer. Just minutes from Shopping, Dining, and Entertainment. Walk to the neighborhood elementary school.
Investor Tools
$329,000
Estimated Property Value
$161,834Estimated Mortgage Balance
$167,166Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,727
$315,424
2025
$75,000
$240,424
$315,424
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,727
$315,424
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$179,625
No
First
Mar 9, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,834
$167,166
50%
49%
$1,077/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$1,287/mo
+$1,193/mo
9.0%
