$396,811
NAL Estimated Property Value12116 Vienna Apple Road, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APN44715R-54-8
Lot Number8
SubdivisionVillages Of Woodland Springs
Land UseResidential
Legal DescriptionVILLAGES OF WOODLAND SPRINGS BLOCK 54 LOT 8
Census Tract113944
Assessed Land Value$70,000
Assessed Improvement Value$326,811
Assessment Year2025
About this property
Great 4 bed, with a mother in laws quarters down with a full bath. 2 large living areas, 2nd floor is a perfect gameroom area. GAS stove top, all black appliances with refrigerator. Nice size backyard on this one. This was a Village builders home and has all the Lennar upgrades for Woodland Springs. Walking distance to school, walking to park, Fish ponds, just blocks from the BIG Pool!
Investor Tools
$396,811
Estimated Property Value
$52,414Estimated Mortgage Balance
$344,397Estimated Equity
86% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,381 /month
Positive
Cash Flow Estimate:
$794 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$906/month
$428/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,888
$396,811
2025
$70,000
$326,811
$396,811
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,888
$396,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Unknown
$126,106
No
First
Dec 13, 2004
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$52,414
$344,397
86%
13%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$428/mo
+$2,452/mo
8.7%
