$378,147
NAL Estimated Property Value14624 San Madrid Trl, Fort Worth, TX, 76052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Microwave
FlooringCeramic Tile
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size7,797 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR680760
Lot Number17
SubdivisionSendera Ranch East Phase 10
Land UseResidential
Legal DescriptionSENDERA RANCH EAST PHASE 10 BLK 89 LOT 17
Census Tract020320
Assessed Land Value$100,677
Assessed Improvement Value$277,470
Assessment Year2025
About this property
Price improvement! Price to Sell! Gorgeous house with an open floor plan with 4 spacious bedrooms plus game room-office, high ceilings, split bedrooms, upgraded wood-look ceramic tile flooring throughout the house. new and high-quality gas range stove and microwave, roof was replaced in 2021, fresh painted, nice back yard size with a well-built HUGE covered patio 30x18 with celling fans and electrical outlets. The community offers clubhouse, pools, walking trails, basketball court, soccer fields. Easy access to Highways 287,35 &114
Investor Tools
$378,147
Estimated Property Value
$342,693Estimated Mortgage Balance
$35,454Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,269 /month
Positive
Cash Flow Estimate:
$756 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$470/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,751
$378,147
2025
$100,677
$277,470
$378,147
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,751
$378,147
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$358,388
Yes
First
Dec 15, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$342,693
$35,454
9%
91%
$2,149/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,320/mo
$2,317/mo
+$1,003/mo
10.5%
