$298,000
NAL Estimated Property Value1265 Kielder Cir, Fort Worth, TX, 76134
$314,486 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size4,356 sqft
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APN47286D-7-45
Lot Number45
SubdivisionWinchester Park
Land UseResidential
Legal DescriptionWINCHESTER PARK BLOCK 7 LOT 45
Census Tract106006
Assessed Land Value$40,000
Assessed Improvement Value$208,396
Assessment Year2025
About this property
Wonderful Home in a Great Location. The Home has been Recently had Interior Painted, New Kitchen Cabinets & Countertops. Nice Open Floor Plan with 4 Bedrooms & Study. All Bedrooms are Upstairs that make it Nice to keep Entertaining Downstairs. Kitchen has Stainless Whirlpool Appliances, Huge Island to do Prep Work or Eat Meals. Large Pantry. Relaxing Backyard with Covered Porch. Crowley ISD.
Investor Tools
$298,000
Estimated Property Value
$208,879Estimated Mortgage Balance
$89,121Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$314,485
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,790
$248,396
2025
$40,000
$208,396
$248,396
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,790
$248,396
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$233,689
Yes
First
Nov 9, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,879
$89,121
29%
70%
$1,402/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,402/mo
+$983/mo
9.6%
