$336,258
NAL Estimated Property Value2540 Prospect Hill Dr, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringLaminate
Exterior
Lot Size6,046 sqft
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN25413-15-12
Lot Number12
SubdivisionMeadow Creek South Addition
Land UseResidential
Legal DescriptionMEADOW CREEK SOUTH ADDITION BLOCK 15 LOT 12
Census Tract111026
Assessed Land Value$40,000
Assessed Improvement Value$296,258
Assessment Year2025
About this property
Beautiful!!4 bedroom, 2.5 baths. Office, study or formal dining room in front. Currently used as a work out room. Open concept kitchen with dining and living area. Wood burning fireplace with gas starter. Master bedroom downstairs, features large master bathroom with dual sinks. Huge patio for grilling and hanging out. Community pool and playground walking distance. Buyers and buyers agent to verify measurements and schools
Investor Tools
$336,258
Estimated Property Value
$169,624Estimated Mortgage Balance
$166,634Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,018 /month
Positive
Cash Flow Estimate:
$673 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$823/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,194
$336,258
2025
$40,000
$296,258
$336,258
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,194
$336,258
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$197,100
No
First
May 29, 2019
Jun 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,624
$166,634
49%
50%
$1,182/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$1,302/mo
+$2,268/mo
12.7%
