$261,000
NAL Estimated Property Value1178 Kielder Cir, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal
FlooringCarpet, Ceramic Tile
Exterior
Lot Size10,890 sqft
Building Information
Year Built2010
Stories1
Garage Spaces2
Land Information
APN47286D-6-20
Lot Number20
SubdivisionWinchester Park
Land UseResidential
Legal DescriptionWINCHESTER PARK BLOCK 6 LOT 20
Census Tract106006
Assessed Land Value$40,000
Assessed Improvement Value$191,301
Assessment Year2025
About this property
Residence built in 2010, with 1,275 square feet of comfortable living space. While maintaining its original features, the home offers a blank canvas for the new owners to personalize it. A well-designed layout that maximizes space and functionality. This Property is an ideal choice for those looking to create their dream home.
Investor Tools
$261,000
Estimated Property Value
$260,316Estimated Mortgage Balance
$684Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$409/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,603
$231,301
2025
$40,000
$191,301
$231,301
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,603
$231,301
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$270,019
Yes
First
May 6, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,316
$684
0%
100%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,919/mo
+$8/mo
8.9%
