$292,000
NAL Estimated Property Value12620 Panorama Dr, Fort Worth, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,606 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN18204B-3-33
Lot Number33
SubdivisionHighpoint Hill Ph I
Land UseResidential
Legal DescriptionHIGHPOINT HILL PH I BLOCK 3 LOT 33
Census Tract111029
Assessed Land Value$75,000
Assessed Improvement Value$202,413
Assessment Year2025
About this property
Lovely 1 story 3br 2bath floor plan home with a flex space up front that can be a formal dining or study! Kitchen has black appliances that open up to breakfast nook and living area; master has large walk in closet; separate shower; great lighting and ceiling fans throughout; nice sized back yard with covered patio for those summer barbecues.
Investor Tools
$292,000
Estimated Property Value
$0Estimated Mortgage Balance
$292,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,574
$277,413
2025
$75,000
$202,413
$277,413
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,574
$277,413
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$292,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$220/mo
+$1,800/mo
8.3%
