$332,000
NAL Estimated Property Value16228 Red River Ln, Fort Worth, TX, 76247
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,200 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR245920
Lot Number38
SubdivisionHarriet Creek Ranch Ph 1
Land UseResidential
Legal DescriptionHARRIET CREEK RANCH PH 1 BLK 17 LOT 38
Census Tract020320
Assessed Land Value$68,265
Assessed Improvement Value$243,721
Assessment Year2025
About this property
Located in the sought after Northwest ISD, this home has a lot to offer! The first floor is a large, open floor plan with 3 bedrooms (including the master bedroom), 2 baths, dining room, office, living room and the kitchen. Located on the 2nd floor is a large gameroom with a large walk in closet. If you are looking for storage, this home has it! If you are looking in the Northwest ISD, Justin area, look no further, this home is ready for you! The office downstairs or game room upstairs can be converted into another bedroom!
Investor Tools
$332,000
Estimated Property Value
$323,648Estimated Mortgage Balance
$8,352Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
$78/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,302
$311,986
2025
$68,265
$243,721
$311,986
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,302
$311,986
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Fha
$348,570
Yes
First
Jul 11, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,648
$8,352
2%
97%
$2,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,168/mo
+$952/mo
11.3%
