$475,078
NAL Estimated Property Value11913 Joplin Lane, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,148 sqft
Building Information
Year Built2012
Stories2
Garage Spaces3
Land Information
APN24103M-N-13
Lot Number13
SubdivisionLive Oak Creek
Land UseResidential
Legal DescriptionLIVE OAK CREEK BLOCK N LOT 13
Census Tract114207
Assessed Land Value$75,000
Assessed Improvement Value$400,078
Assessment Year2025
About this property
Pristine home with 3-car garage, 4 spacious bedrooms, 3.5 bathrooms, office & 2 dining areas. Open concept. Large kitchen with big island - all granite with bar stool area, walk-in pantry, butler's area and SS appliances. Living room is spacious with fireplace. Formal dining room has a bay window. Large master is split from other rooms, with a wonderful master bath with shower, garden tub & 2 large walk-in closets. Outdoor paradise included complete with hottub and pergola.
Investor Tools
$475,078
Estimated Property Value
$322,256Estimated Mortgage Balance
$152,822Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,066/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,415
$475,078
2025
$75,000
$400,078
$475,078
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,415
$475,078
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$358,388
No
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,256
$152,822
32%
68%
$2,149/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,899/mo
$-514/mo
6.0%
