$354,000
NAL Estimated Property Value13244 Cheatham Court, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Laminate
Exterior
Lot Size11,369 sqft
Building Information
Year Built2006
Stories1
Garage Spaces3
Land Information
APN44731B-O-33
Lot Number33
SubdivisionVista Greens
Land UseResidential
Legal DescriptionVISTA GREENS BLOCK O LOT 33
Census Tract113942
Assessed Land Value$60,000
Assessed Improvement Value$202,000
Assessment Year2025
About this property
This beautiful gem in the heart of Vista Greens is a MUST SEE! With 4 spacious bedrooms and two full baths including the master suite. 3 car garage with a spacious driveway, high ceilings, NEW carpet, beautiful laminate wood floors and more! The super large backyard great for family time and entertaining with a tranquil water view of the pond. This stunner is the PERFECT place to call home!
Investor Tools
$354,000
Estimated Property Value
$179,262Estimated Mortgage Balance
$174,738Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
$154/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,625
$262,000
2025
$60,000
$202,000
$262,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,625
$262,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$205,600
No
First
Nov 6, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,262
$174,738
49%
51%
$1,233/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,387/mo
+$1,493/mo
9.8%
