$408,841
NAL Estimated Property Value11924 Cisco Court, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Lot Size9,148 sqft
Building Information
Year Built2012
Stories1
Garage Spaces2
Land Information
APN24103M-R-5
Lot Number5
SubdivisionLive Oak Creek
Land UseResidential
Legal DescriptionLIVE OAK CREEK BLOCK R LOT 5
Census Tract114207
Assessed Land Value$75,000
Assessed Improvement Value$333,841
Assessment Year2025
About this property
Exceptional home on an oversized lot priced under market value. Very Energy Efficient-Radiant Barrier, Low E Glass Windows, 18-24 inches of insulation in attic. South facing home with sunroom and covered patio. Beautiful engineered wood floors, 22 inch tile in the wet areas, there is not a ding anywhere on this home. Gorgeous granite countertops in kitchen with tons of cabinets. Also large pantry plus a butlers pantry. GE high end appliances, gas cooktop, large breakfast area plus a huge formal dining room. Very Motivated sellers.
Investor Tools
$408,841
Estimated Property Value
$209,125Estimated Mortgage Balance
$199,716Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,453 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$898/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,732
$408,841
2025
$75,000
$333,841
$408,841
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,732
$408,841
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$243,000
No
First
May 31, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,125
$199,716
48%
51%
$1,457/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,807/mo
+$578/mo
7.0%
