$285,000
NAL Estimated Property Value2113 Haylee Dr, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,497 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN307-1-26
Lot Number26
SubdivisionAlexandra Meadows
Land UseResidential
Legal DescriptionALEXANDRA MEADOWS BLOCK 1 LOT 26
Census Tract105008
Assessed Land Value$60,000
Assessed Improvement Value$196,408
Assessment Year2025
About this property
Great location Ready To Move In!!!!Extremely well maintained home with lots of updates. Granite counters and beautiful fixtures throughout. Open floor plan with kitchen breakfast dining and family room Chef's delight island lots of storage. Mater bathroom has separate shower, garden style tub and dual vanity sinks along with a large walk-in closet.
Investor Tools
$285,000
Estimated Property Value
$50,362Estimated Mortgage Balance
$234,638Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$239/month
$340/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,440
$256,408
2025
$60,000
$196,408
$256,408
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,440
$256,408
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bankers Financial Mortgage Group Ltd
Unknown
$104,000
No
First
Sep 28, 2006
Nov 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,362
$234,638
82%
18%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$340/mo
+$2,330/mo
11.2%
