$344,000
NAL Estimated Property Value1904 Kittredge Way, Fort Worth, TX, 76247
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Laminate, Wood
Exterior
Lot Size5,719 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR285659
Lot Number12
SubdivisionHarriet Creek Ranch Ph 4
Land UseResidential
Legal DescriptionHARRIET CREEK RANCH PH 4 BLK 4A LOT 12
Census Tract020320
Assessed Land Value$61,490
Assessed Improvement Value$282,147
Assessment Year2025
About this property
Don't miss this one, in the highly sought-after Northwest I.S.D. This nicely kept, spacious 2 story is waiting for the growing family, with just under 3000 square feet of space. This 4 bedroom, 2.5 bath home has new gorgeous updated laminate wood flooring upstairs and down, new roof, new carpet, fresh paint, large game room with a built in bar, huge open kitchen looking out into the main living area, and generously sized master suite. This home boasts large living areas, bedrooms, and great storage. Excellent schools, and 114 make this a fine location.
Investor Tools
$344,000
Estimated Property Value
$279,443Estimated Mortgage Balance
$64,557Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,064 /month
Positive
Cash Flow Estimate:
$688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$419/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,311
$343,637
2025
$61,490
$282,147
$343,637
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,311
$343,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Fha
$219,942
Yes
First
Oct 22, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,443
$64,557
18%
81%
$1,898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$1,973/mo
+$1,147/mo
10.9%
