$323,316
NAL Estimated Property Value201 Grand Meadow Dr, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Parquet
Exterior
Exterior FeaturesRain Gutters
Lot Size7,902 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN46280-28-25
Lot Number25
SubdivisionWestpoint Addition (Ft Worth)
Land UseResidential
Legal DescriptionWESTPOINT ADDITION (FT WORTH) BLOCK 28 LOT 25
Census Tract110805
Assessed Land Value$50,000
Assessed Improvement Value$273,316
Assessment Year2025
About this property
Lovely, one-owner home with pool in an established westside neighborhood. This comfortable home features two living and dining areas. The galley kitchen and breakfast room overlook the backyard and pool. The spacious backyard offers a huge covered patio, sparkling pool, and room to play. This property has been well maintained with recent updates (list available online) and is move-in ready.
Investor Tools
$323,316
Estimated Property Value
$257,459Estimated Mortgage Balance
$65,857Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,940 /month
Positive
Cash Flow Estimate:
$647 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$778/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,722
$323,316
2025
$50,000
$273,316
$323,316
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,722
$323,316
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$265,500
No
First
Mar 27, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,459
$65,857
20%
80%
$1,903/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,903/mo
+$24/mo
7.2%
