$787,000
NAL Estimated Property Value2221 Sandrellan, Fort Worth, TX, 76008
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2021
Stories2
Garage Spaces2
Land Information
APN30005-032-003-00
Lot Number3
SubdivisionQuail Valley
Land UseResidential
Legal DescriptionLOT: 3 BLK: 32 SUBD: WALSH RANCH-QUAIL VALLEY PC E-488
Census Tract140713
Assessed Land Value$115,000
Assessed Improvement Value$553,850
Assessment Year2025
About this property
Lovely 2 story Drees Custom Homes New Construction Seneca II plan. Amenities galore with open floor plan, high ceilings, gourmet kitchen with large island, and walk-in pantry. Massive master bedroom with a luxurious bath. Home also features a large game room, media room, and study. The spacious main living room features a cozy fireplace. Enjoy a large covered patio and fenced yard. Walsh, TX has it all with an incredible community center, pool, clubhouse, and more. Estimated completion date Oct 30, 2021.
Investor Tools
$787,000
Estimated Property Value
$623,068Estimated Mortgage Balance
$163,932Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,250 /month
Positive
Cash Flow Estimate:
$1,750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$328/month
$216/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$668,850
2025
$115,000
$553,850
$668,850
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$668,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rbc Bank (Georgia) Na
Conventional
$664,000
No
First
Sep 27, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$623,068
$163,932
20%
79%
$3,412/mo
