$250,000
NAL Estimated Property Value2358 Faett Court, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Electric Range, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,560 sqft
Building Information
Year Built1957
Stories1
Garage Spaces2
Land Information
APN47920-2-11
Lot Number11
SubdivisionWyatt, O D Addition
Land UseResidential
Legal DescriptionWYATT, O D ADDITION BLOCK 2 LOT 11
Census Tract104605
Assessed Land Value$25,680
Assessed Improvement Value$213,367
Assessment Year2025
About this property
Gorgeous Home on quiet Cul De Sac. This proud neighborhood has friendly long term-term neighbors. Home boasts 2 spacious living areas that opens into the kitchen. New wood laminate floors and paint throughout. Beautiful well-kept charm and character throughout the house. Lots of space for parking. Close to major highways including I-35, I-20 and I-30 for an easy commute. Newer Roof and HVAC. Close to schools, shopping, downtown, and public transportation. Priced to sell quickly. Buyer and Buyers agent to verify all information therein.
Investor Tools
$250,000
Estimated Property Value
$191,826Estimated Mortgage Balance
$58,174Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,451
$239,047
2025
$25,680
$213,367
$239,047
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,451
$239,047
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Republic Bank Na
Conventional
$212,915
No
First
Mar 5, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,826
$58,174
23%
77%
$1,277/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,277/mo
+$650/mo
9.2%
