$351,160
NAL Estimated Property Value1844 Cedar Tree Drive, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size5,663 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN46091-5-12
Lot Number12
SubdivisionWestern Meadows Addition
Land UseResidential
Legal DescriptionWESTERN MEADOWS ADDITION BLOCK 5 LOT 12
Census Tract113930
Assessed Land Value$75,000
Assessed Improvement Value$276,160
Assessment Year2025
About this property
TWO MASTER BEDROOMS! 2 extra bedrooms and extra bath. Formal Living dining room combo, spacious kitchen with coffee bar island. This charming home has a brand new HVAC. Garage has heat and air and can be used as a third living area. Covered, screened patio, walk-in closets, solid surface flooring, gas water heater. 10x12 computer room with bookcases. Low maintenance yard and a great location.
Investor Tools
$351,160
Estimated Property Value
$159,670Estimated Mortgage Balance
$191,490Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,107 /month
Positive
Cash Flow Estimate:
$702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$647/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,011
$351,160
2025
$75,000
$276,160
$351,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,011
$351,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Unknown
$187,625
No
First
Dec 3, 2018
Jan 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,670
$191,490
54%
45%
$1,125/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$1,125/mo
+$2,185/mo
11.3%
