$314,969
NAL Estimated Property Value2300 Priscella Drive, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size5,332 sqft
Building Information
Year Built2008
Stories1
Garage Spaces2
Land Information
APN307-20-5
Lot Number5
SubdivisionAlexandra Meadows
Land UseResidential
Legal DescriptionALEXANDRA MEADOWS BLOCK 20 LOT 5
Census Tract105008
Assessed Land Value$60,000
Assessed Improvement Value$254,969
Assessment Year2025
About this property
Beautifully maintained and move-in ready home. Massive kitchen, granite countertops, breakfast bar and island. Master suite offers a private bathroom with dual sinks, garden tub, shower and walk-in closet. Backyard with covered patio and storage shed. Three bedrooms plus front space for home office. Community features a pool, jogging and walking paths, park and playground. New roof will be installed prior to closing.
Investor Tools
$314,969
Estimated Property Value
$241,522Estimated Mortgage Balance
$73,447Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$768/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,645
$314,969
2025
$60,000
$254,969
$314,969
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,645
$314,969
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Conventional
$266,000
No
First
Jul 6, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,522
$73,447
23%
77%
$1,595/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,925/mo
+$745/mo
10.2%
