$253,000
NAL Estimated Property Value2120 Cliff Park, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Gas Oven, Gas Water Heater, Microwave, Refrigerator, Warming Drawer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size8,398 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN10960-28-6
Lot Number6
SubdivisionEdgepark Addition
Land UseResidential
Legal DescriptionEDGEPARK ADDITION BLOCK 28 LOT 6
Census Tract105800
Assessed Land Value$22,000
Assessed Improvement Value$119,271
Assessment Year2025
About this property
You will love the large backyard and huge covered patio shaded by the big trees. Storage building for all your yard equipment. House is in a quiet, tree lined, established neighborhood convenient to major highways and roads. Kitchen features granite counter tops. You will enjoy the convenience of the garage opener with the outdoor keypad. This home has great curb appeal. You can make the home your own with some updating and have a wonderful affordable home. Come check this one out.
Investor Tools
$253,000
Estimated Property Value
$213,422Estimated Mortgage Balance
$39,578Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$143/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$455
$141,271
2025
$22,000
$119,271
$141,271
No
Tax History
Year
Tax Paid
Assessed Value
2024
$455
$141,271
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trusted Rate Inc
Conventional
$218,250
No
First
Feb 24, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,422
$39,578
15%
84%
$1,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,309/mo
+$618/mo
9.1%
