$315,771
NAL Estimated Property Value10937 Caldwell Lane, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size4,478 sqft
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN7087M-5-49
Lot Number49
SubdivisionChapel Hill Ph I
Land UseResidential
Legal DescriptionCHAPEL HILL PH I BLOCK 5 LOT 49
Census Tract114106
Assessed Land Value$60,000
Assessed Improvement Value$255,771
Assessment Year2025
About this property
Well maintained property with 2 covered porches and an abundance of natural light inside. Neutral paint colors. Open concept kitchen, dining and living room. First floor master suite is spacious. Second floor features 2 bedrooms, full bath and living area. Enjoy the community pool, playground, and walking trail. A peaceful country feel, but convenient to shopping and entertainment.
Investor Tools
$315,771
Estimated Property Value
$197,469Estimated Mortgage Balance
$118,302Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,895 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$611/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,754
$315,771
2025
$60,000
$255,771
$315,771
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,754
$315,771
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$220,924
Yes
First
Oct 8, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,469
$118,302
37%
63%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,450/mo
+$1,260/mo
10.3%
