$389,757
NAL Estimated Property Value15432 Yarberry Dr, Fort Worth, TX, 76262
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,658 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR284618
Lot Number8
SubdivisionChadwick Farms Addn
Land UseResidential
Legal DescriptionCHADWICK FARMS ADDN BLK 1 LOT 8
Census Tract020312
Assessed Land Value$96,186
Assessed Improvement Value$293,571
Assessment Year2025
About this property
Recently remodeled move in ready home in a conveniently located neighborhood. Enjoy entertaining with an open concept living and kitchen area. Also, a second dining area is available for larger parties. Home has a multi-functional floor plan with 3 bedrooms, a game room, and a study or study could be used as a 4th bedroom or nursery. New Paint throughout, new appliances, and flooring. Close to Alliance, the Airport, Shopping and Schools!!
Investor Tools
$389,757
Estimated Property Value
$190,327Estimated Mortgage Balance
$199,430Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,339 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,494
$389,757
2025
$96,186
$293,571
$389,757
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,494
$389,757
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$216,000
No
First
Apr 1, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,327
$199,430
51%
49%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,760/mo
$1,656/mo
+$1,104/mo
8.5%
