$227,000
NAL Estimated Property Value1717 Woodhall Way, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Refrigerator, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size4,160 sqft
Building Information
Year Built1985
Stories1
Garage Spaces1
Land Information
APN24015-1-35
Lot Number35
SubdivisionLincolnshire Addition
Land UseResidential
Legal DescriptionLINCOLNSHIRE ADDITION BLOCK 1 LOT 35
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$180,727
Assessment Year2025
About this property
Affordable move in ready home in convenient location. Updated kitchen and master bath. Don't let it get away.
Investor Tools
$227,000
Estimated Property Value
$176,421Estimated Mortgage Balance
$50,579Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,362 /month
Positive
Cash Flow Estimate:
$454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,170
$210,727
2025
$30,000
$180,727
$210,727
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,170
$210,727
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$184,500
No
First
Dec 8, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,421
$50,579
22%
78%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,107/mo
+$349/mo
7.7%
