$272,000
NAL Estimated Property Value2624 Coldstream Drive, Fort Worth, TX, 76123
$301,633 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringLaminate
Exterior
Lot Size6,329 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN25405-39-40
Lot Number40
SubdivisionMeadow Creek #1 Addition
Land UseResidential
Legal DescriptionMEADOW CREEK #1 ADDITION BLOCK 39 LOT 40
Census Tract111025
Assessed Land Value$35,000
Assessed Improvement Value$182,451
Assessment Year2025
About this property
This is a very nice remodeled 2 story 4 br 2.5 bath 2 car garage home located in a wonderful neighborhood in southwest Ft Worth. It features new flooring throughout the house with new appliances, new plumbing, new countertops, new bathtubs, fresh paint on the interior and exterior of home. This would be great home for a growing family.
Investor Tools
$272,000
Estimated Property Value
$404,905,234Estimated Mortgage Balance
$272,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$301,632
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$725/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,335
$217,451
2025
$35,000
$182,451
$217,451
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,335
$217,451
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nwl Company Inc
Commercial
$424,862,000
No
First
Oct 5, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,905,234
N/A
0%
148862%
$2,547,263/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,547,263/mo
$-2,543,693/mo
15.8%
