$639,971
NAL Estimated Property Value2125 Mistletoe Avenue, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Dryer, Gas Range, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesLighting, Storage
Lot Size8,346 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN14350-2-1
Lot Number1
SubdivisionForest Park Place Subdivision
Land UseResidential
Legal DescriptionFOREST PARK PLACE SUBDIVISION BLOCK 2 LOT 1
Census Tract123700
Assessed Land Value$208,700
Assessed Improvement Value$431,271
Assessment Year2025
About this property
Lovely Craftsman-style home located in the Historical overlay. Recent updates include interior painting throughout, remodeled master bath, and gourmet kitchen with commercial Thermador stove and stainless steel appliances. Ultra-high energy efficient fiberglass windows with lifetime warranty. Fridge will convey as well as antique mirror in bathroom; Washer and Dryer are negotiable. Storage building and 2-car detached garage with workshop. Newer fence and roof; foundation has been repaired. Ready for move-in!
Investor Tools
$639,971
Estimated Property Value
$277,683Estimated Mortgage Balance
$362,288Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,840 /month
Positive
Cash Flow Estimate:
$1,280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,022/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,060
$639,971
2025
$208,700
$431,271
$639,971
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,060
$639,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Inwood National Bank
Conventional
$311,920
No
First
Sep 30, 2020
Oct 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,683
$362,288
56%
43%
$1,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,871/mo
+$56/mo
3.6%
