$466,000
NAL Estimated Property Value203 Willow Crest Drive, Willow Park, TX, 76087
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Vinyl
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN19507-002-021-00
Lot Number21
SubdivisionWillow Crest Estates
Land UseResidential
Legal DescriptionLOT: 21 BLK: 2 SUBD: WILLOW CREST ESTATES
Census Tract140714
Assessed Land Value$90,000
Assessed Improvement Value$304,010
Assessment Year2025
About this property
Welcome to Country Living! The home is well maintained with only one owner. Enjoy the peacefulness and marvelous neighborhood with no HOA. Located in highly desirable Aledo ISD! Spacious rooms with picture frame paneling and space for everyone. Large game room with a nice wet bar with a pass through window to the main living room. All situated on a gorgeous mature treed .96 acre lot. Only 2.4 miles from the lake with a golf course just around the corner. Close to shopping and restaurants and only minutes from downtown Ft Worth or Weatherford.
Investor Tools
$466,000
Estimated Property Value
$297,508Estimated Mortgage Balance
$168,492Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,796 /month
Positive
Cash Flow Estimate:
$932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$194/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$394,010
2025
$90,000
$304,010
$394,010
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$394,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Va
$331,520
Yes
First
Jan 15, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,508
$168,492
36%
64%
$1,988/mo
