$333,000
NAL Estimated Property Value1145 Sierra Blanca Drive, Fort Worth, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,998 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN9613D-4-14
Lot Number14
SubdivisionDeer Meadow Addition
Land UseResidential
Legal DescriptionDEER MEADOW ADDITION BLOCK 4 LOT 14
Census Tract111203
Assessed Land Value$55,000
Assessed Improvement Value$278,000
Assessment Year2025
About this property
Looking for pride of ownership this is it. Home shows like new. Spacious layout open kitchen to the family room. Large master with equally nice size secondary bedrooms with walk-in closets. Open foyer showcases formal dining area. Nice patio and yard equipped with sprinkler system. Enjoy entertaining in the backyard with a nicely done extended patio.
Investor Tools
$333,000
Estimated Property Value
$24,816Estimated Mortgage Balance
$308,184Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,294
$333,000
2025
$55,000
$278,000
$333,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,294
$333,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Fha
$235,653
Yes
First
N/A
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$24,816
$308,184
92%
7%
$152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$152/mo
+$2,358/mo
9.0%
