$286,000
NAL Estimated Property Value1837 Sheffield Pl, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,996 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN8672-2-8
Lot Number8
SubdivisionCrescent Place
Land UseResidential
Legal DescriptionCRESCENT PLACE BLOCK 2 LOT 8
Census Tract106502
Assessed Land Value$15,000
Assessed Improvement Value$221,097
Assessment Year2025
About this property
CUTE AS CAN BE! Charming and immaculate - are two words to describe this 3-2-2 in Fort Worth. Close to 820 allows easy commute. Tile floors in living and dining area. Master bedroom with walk in closet, garden tub and separate shower is privately located at the back of the home. Open style living with kitchen open to the den. Back yard is small and includes a wood deck Oversized laundry room. This doll house won't last long.
Investor Tools
$286,000
Estimated Property Value
$137,234Estimated Mortgage Balance
$148,766Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$561/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,298
$236,097
2025
$15,000
$221,097
$236,097
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,298
$236,097
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legacy Texas Bank
Unknown
$162,000
No
First
Oct 30, 2018
Nov 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,234
$148,766
52%
48%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$972/mo
+$955/mo
8.1%
