$313,823
NAL Estimated Property Value12641 Pricklybranch Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,467 sqft
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APN42205-14-4
Lot Number4
SubdivisionTimberland-Ft Worth
Land UseResidential
Legal DescriptionTIMBERLAND-FT WORTH BLOCK 14 LOT 4
Census Tract113943
Assessed Land Value$65,000
Assessed Improvement Value$248,823
Assessment Year2025
About this property
THIS PROPERTY IS READY FOR MOVE- IN. IT IS WITHIN WALKING DISTANCE FROM A BRAND NEW PLAYGROUND. THIS HOME HAS 3 BEDS 2 BATHS. SELLERS WILL LEAVE BBQ WITH SMOKER. THE YARD IS VERY WELL KEPT. IT HAS ROLL DOWN WICKER SHADES ON ALL WINDOWS FACING WEST AS WELL AS A LARGE ROLL DOWN SHADE FOR PATIO. HOME HAS A BRAND NEW GARAGE DOOR WITH A VERY QUIET BELT LINE OPENER. HOME ALSO HAS A BRAND NEW FARM SINK WITH NEW DISPOSAL. CUSTOM SHELVING IN THE LIVING ROOM. I THINK YOUR CLIENTS WILL LOVE IT BECAUSE IT IS READY TO GO-COME SEE!
Investor Tools
$313,823
Estimated Property Value
$87,190Estimated Mortgage Balance
$226,633Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,883 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$310/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,150
$313,823
2025
$65,000
$248,823
$313,823
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,150
$313,823
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$100,000
No
First
Nov 13, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$87,190
$226,633
72%
28%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$600/mo
+$2,280/mo
11.0%
