$512,782
NAL Estimated Property Value14525 Spitfire Trail, Fort Worth, TX, 76262
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size7,200 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR752539
Lot Number3
SubdivisionSeventeen Lakes Addn
Land UseResidential
Legal DescriptionSEVENTEEN LAKES ADDN BLK 23 LOT 3
Census Tract020312
Assessed Land Value$97,200
Assessed Improvement Value$415,582
Assessment Year2025
Investor Tools
$512,782
Estimated Property Value
$269,265Estimated Mortgage Balance
$243,517Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,077 /month
Positive
Cash Flow Estimate:
$1,026 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$648/month
$725/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,207
$512,782
2025
$97,200
$415,582
$512,782
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,207
$512,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$290,000
No
First
Jul 8, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,265
$243,517
47%
53%
$1,739/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$2,464/mo
$-304/mo
5.1%
