$398,052
NAL Estimated Property Value11760 Wulstone Rd, Fort Worth, TX, 76052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,998 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN45694T-3-23
Lot Number23
SubdivisionWellington
Land UseResidential
Legal DescriptionWELLINGTON BLOCK 3 LOT 23
Census Tract114110
Assessed Land Value$100,000
Assessed Improvement Value$298,052
Assessment Year2025
About this property
Beazer Homes Silverado floor plan in the master planned community of Wellington. This single-story home features 3 beds, 2 baths, study, covered patio plus 2-car garage! The kitchen includes upgraded stainless steel appliances and a large island. The family room creates a perfect open space for entertaining and includes a cozy fireplace. The primary suite features a walk-in closet. The primary bathroom includes a walk-in shower, soaking tub and dual vanity sinks. Est completion March 2021. *Days on market is based on start of construction.*
Investor Tools
$398,052
Estimated Property Value
$299,716Estimated Mortgage Balance
$98,336Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$479/month
$625/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,761
$398,052
2025
$100,000
$298,052
$398,052
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,761
$398,052
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$332,666
No
First
Mar 26, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,716
$98,336
24%
75%
$1,995/mo
