$266,000
NAL Estimated Property Value1512 Willow Vale Dr, Fort Worth, TX, 76134
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,983 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN47149-13-26
Lot Number26
SubdivisionWillow Creek Addn (Ft Worth)
Land UseResidential
Legal DescriptionWILLOW CREEK ADDN (FT WORTH) BLOCK 13 LOT 26
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$190,211
Assessment Year2025
About this property
Welcome to this clean neighborhood near area schools, dining, and shopping resources. From the door to the fireplace this home proposes a cozy environment to enter you into the fall season. The house has warm colors, clean features, and three spacious bedrooms. Master with additional space in bedroom and bathroom. Living area offering up tall ceilings and beams. The well sized backyard would be great for entertaining and has a shed for additional storage. Hurry over and give this one a peek!
Investor Tools
$266,000
Estimated Property Value
$233,127Estimated Mortgage Balance
$32,873Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,833
$220,211
2025
$30,000
$190,211
$220,211
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,833
$220,211
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$255,290
Yes
First
Oct 28, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,127
$32,873
12%
88%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,531/mo
+$396/mo
8.7%
