$298,000
NAL Estimated Property Value10968 Caldwell Ln, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size5,750 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN7087M-4-4
Lot Number4
SubdivisionChapel Hill Ph I
Land UseResidential
Legal DescriptionCHAPEL HILL PH I BLOCK 4 LOT 4
Census Tract114106
Assessed Land Value$60,000
Assessed Improvement Value$236,029
Assessment Year2025
About this property
METICULOUSLY MAINTAINED, UPDATED GORGEOUS CAPE COD HOME WITH OPEN FLOOR PLAN, KITCHEN OVERLOOKING LARGE LIVING AREA, 3 SPLIT BEDROOMS PLUS A STUDY, LOTS OF NATURAL LIGHTING, UPDATED LUXURY HARDWOOD FLOORING UPDATED KITCHEN GRANITE, BACK SPLASH WITH HIGH QUALITY GAS RANGE, ENCLOSED PORCH IN BACK WITH VIEWS OF BEAUTIFUL HUGE PASTURE. COMMMUNITY POOL, PLAYGROUND AND WALKING TRAILS.
Investor Tools
$298,000
Estimated Property Value
$247,190Estimated Mortgage Balance
$50,810Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
$105/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,652
$296,029
2025
$60,000
$236,029
$296,029
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,652
$296,029
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$270,180
No
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,190
$50,810
17%
83%
$1,620/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,725/mo
+$985/mo
10.9%
