$271,000
NAL Estimated Property Value10656 Astor Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet
Exterior
Lot Size3,480 sqft
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN44715B-39-24
Lot Number24
SubdivisionVillages Of Crawford Farms, Th
Land UseResidential
Legal DescriptionVILLAGES OF CRAWFORD FARMS, TH BLOCK 39 LOT 24
Census Tract113934
Assessed Land Value$50,000
Assessed Improvement Value$217,740
Assessment Year2025
About this property
Precious Townhouse located in desirable Villages of Crawford Farms and Keller ISD. Detached 2 car garage, fully remodeled kitchen with soft close drawers and new drawer pulls, new appliances, new carpet, new interior and exterior paint, new blinds, new ceiling fans in every room. Wonderful wood like flooring, beautiful updated light fixtures, community pool, tennis, basketball court, parks, walking trails, great HOA amenities. Close to shopping and hospitals.
Investor Tools
$271,000
Estimated Property Value
$158,130Estimated Mortgage Balance
$112,870Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
$558/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,348
$267,740
2025
$50,000
$217,740
$267,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,348
$267,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$170,000
No
First
Aug 16, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,130
$112,870
41%
58%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,578/mo
+$1,302/mo
12.8%
