$285,000
NAL Estimated Property Value11700 Cottontail Dr, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size4,400 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN44715T-151-21
Lot Number21
SubdivisionVillages Of Woodland Springs W
Land UseResidential
Legal DescriptionVILLAGES OF WOODLAND SPRINGS W BLOCK 151 LOT 21
Census Tract113939
Assessed Land Value$55,000
Assessed Improvement Value$211,764
Assessment Year2025
About this property
Located in a highly sought-after neighborhood, Villages of Woodland Springs with schools in the great Keller Independent School District, great 3 Bedroom Home with New wood flooring and Paint Open Living area to Kitchen and Dining. Master is split for privacy with walk in closet. Great open concept to entertain while cooking in the kitchen. Great sized back yard in this wonderful community. this home will not last long !
Investor Tools
$285,000
Estimated Property Value
$104,710Estimated Mortgage Balance
$180,290Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$623/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,047
$266,764
2025
$55,000
$211,764
$266,764
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,047
$266,764
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Caliber Home Loans Inc
Conventional
$127,500
No
First
Sep 18, 2017
Oct 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,710
$180,290
63%
37%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$765/mo
+$2,115/mo
12.1%
