$255,297
NAL Estimated Property Value2701 Forest Creek Drive, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size5,754 sqft
Building Information
Year Built1992
Stories2
Garage Spaces2
Land Information
APN25405-33-9
Lot Number9
SubdivisionMeadow Creek #1 Addition
Land UseResidential
Legal DescriptionMEADOW CREEK #1 ADDITION BLOCK 33 LOT 9
Census Tract111025
Assessed Land Value$26,250
Assessed Improvement Value$229,047
Assessment Year2025
About this property
Beautiful 2 Story House on Quiet Street in Crowley ISD. Great Curb Appeal. Updated Luxury Vinyl Flooring in the Kitchen, Laundry & Bath. Fantastic Master Bedroom with Place to Sit or Use as an Office or Study. Texas Size Master Bathroom. Interior & Exterior Home Recently Painted. Large Backyard that is Pool Size for BBQ & Games. Easy Access to Shopping, Parks, Highways & Restaurants.
Investor Tools
$255,297
Estimated Property Value
$169,578Estimated Mortgage Balance
$85,719Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,532 /month
Positive
Cash Flow Estimate:
$511 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,093
$255,297
2025
$26,250
$229,047
$255,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,093
$255,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$190,486
Yes
First
Sep 11, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,578
$85,719
33%
66%
$1,143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,143/mo
+$1,737/mo
13.5%
