$350,222
NAL Estimated Property Value1400 Castlegar Lane, Fort Worth, TX, 76247
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,244 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR306488
Lot Number26
SubdivisionRiver's Edge Phase 1
Land UseResidential
Legal DescriptionRIVER'S EDGE PHASE 1 BLK 7 LOT 26
Census Tract020320
Assessed Land Value$89,701
Assessed Improvement Value$260,521
Assessment Year2025
About this property
Large home on corner lot in River's Edge. Great back patio entertainment area.
Investor Tools
$350,222
Estimated Property Value
$272,131Estimated Mortgage Balance
$78,091Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,101 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$438/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,508
$350,222
2025
$89,701
$260,521
$350,222
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,508
$350,222
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$237,084
No
First
Jun 9, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,131
$78,091
22%
78%
$1,782/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,002/mo
+$1,118/mo
10.7%
