$247,000
NAL Estimated Property Value1557 Sunburst Drive, Fort Worth, TX, 76140
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size4,792 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN13280-11R-29
Lot Number29
SubdivisionEverman Park South Addition
Land UseResidential
Legal DescriptionEVERMAN PARK SOUTH ADDITION BLOCK 11R LOT 29
Census Tract106002
Assessed Land Value$52,712
Assessed Improvement Value$177,739
Assessment Year2025
About this property
Mutiple offers received. Owner will take offers until 12:00 Monday August 17th. Nice starter home with 3 bedroom 2 bath, Large living room, eat-in kitchen with Bay window with recessed lighting. EISD school district, close to shopping.
Investor Tools
$247,000
Estimated Property Value
$157,340Estimated Mortgage Balance
$89,660Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,482 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,613
$230,451
2025
$52,712
$177,739
$230,451
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,613
$230,451
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$176,739
Yes
First
Sep 22, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,340
$89,660
36%
64%
$1,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,285/mo
+$715/mo
9.7%
