$440,701
NAL Estimated Property Value1404 Clarendon St, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Cooktop
FlooringSimulated Wood
Exterior
Exterior FeaturesBalcony, Storage
Lot Size6,094 sqft
Building Information
Year Built2009
Stories2
Garage Spaces2
Land Information
APN47149-10-17
Lot Number17
SubdivisionWillow Creek Addn (Ft Worth)
Land UseResidential
Legal DescriptionWILLOW CREEK ADDN (FT WORTH) BLOCK 10 LOT 17
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$410,701
Assessment Year2025
About this property
Beautiful Open Floor plan featuring 4 bedrooms, 3 full bathrooms, game room, dining, spacious living area with gas fireplace, and office. Kitchen has gas cooktop, plenty of cabinets, beautiful granite counter tops. A new electric range will be added. The upstairs has one-bedroom, full bathroom, game room and balcony. Excellent location few minutes from I-35 with easy access to dining, shopping, and entertainment. New roof installed on May 24, 2024. Great house for entertaining!
Investor Tools
$440,701
Estimated Property Value
$287,708Estimated Mortgage Balance
$152,993Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,644 /month
Positive
Cash Flow Estimate:
$881 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$682/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,983
$440,701
2025
$30,000
$410,701
$440,701
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,983
$440,701
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Va
$297,000
Yes
First
Aug 27, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,708
$152,993
34%
65%
$1,781/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,781/mo
+$604/mo
6.5%
