$300,000
NAL Estimated Property Value14805 Mainstay Way, Fort Worth, TX, 76052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Oven, Gas Range
FlooringCarpet, Laminate
Exterior
Lot Size5,706 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR772575
Lot Number55
SubdivisionSendera Ranch East Phase 20
Land UseResidential
Legal DescriptionSENDERA RANCH EAST PHASE 20 BLK 99 LOT 55
Census Tract020320
Assessed Land Value$74,183
Assessed Improvement Value$224,818
Assessment Year2025
About this property
This 2021 Lennar home on a fully developed cul-de-sac is available now! Featuring an open-concept floorplan with a private primary suite, two guest bedrooms, and an eat-in kitchen that overlooks a living room full of natural light. The kitchen features a spacious pantry, granite countertops, stainless appliances, a large island, and a view of the low-maintenance backyard with a covered patio and privacy fence.
Investor Tools
$300,000
Estimated Property Value
$261,553Estimated Mortgage Balance
$38,447Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,914 /month
Positive
Cash Flow Estimate:
$638 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,847
$299,001
2025
$74,183
$224,818
$299,001
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,847
$299,001
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aml Funding Llc
Conventional
$270,000
No
First
Aug 19, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,553
$38,447
12%
87%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,759/mo
+$911/mo
10.7%
