$269,000
NAL Estimated Property Value1704 Birdell St, Fort Worth, TX, 76105
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringVinyl
Exterior
Lot Size7,492 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN46910-12-1R2
Lot Number1R2
SubdivisionWilli, Walter Subdivision
Land UseResidential
Legal DescriptionWILLI, WALTER SUBDIVISION BLOCK 12 LOT 1R2
Census Tract103601
Assessed Land Value$22,500
Assessed Improvement Value$242,503
Assessment Year2025
About this property
This new construction home is a must see! Home boasts 4 spacious bedrooms and 2 luxurious bathrooms. The modern kitchen features luxury countertops and brand new appliances. The open floor plan leads to a comfortable living room with plenty of natural light. Luxury vinyl flooring adds the perfect finishing touch to this home. With plenty of space for entertaining, this home is perfect for a family as a long term cash flow investment opportunity with minimum repairs. Dont miss out on the chance to own this beautiful new construction home!
Investor Tools
$269,000
Estimated Property Value
$265,731Estimated Mortgage Balance
$3,269Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$608/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,946
$265,003
2025
$22,500
$242,503
$265,003
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,946
$265,003
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$281,200
No
First
May 1, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,731
$3,269
1%
99%
$1,686/mo
