Last 24 Hours
$648,000
NAL Estimated Property Value3003 Hartwood Court, Fort Worth, TX, 76109
Off Market
3 Beds
3 Bath
2,797 Sq Ft
Condos / Townhouses
$142.65 / sqft
Built in 1978Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Marble, Wood
Exterior
Private PoolExterior FeaturesPrivate Yard
Lot Size4,626 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN41335C-2-11R
Lot Number11R
SubdivisionTanglewood Park
Land UseResidential
Legal DescriptionTANGLEWOOD PARK BLOCK 2 LOT 11R .01754% CE
Census Tract105403
Assessed Land Value$100,000
Assessed Improvement Value$390,851
Assessment Year2025
About this property
Do you want your children in Tanglewood Elementary? Here's your chance! This precious cottage-like condo offers 3 beds, 2 .5 baths and 2 car garage with original broken marble floors in living and dining rooms. Lovely kitchen with breakfast room and updated baths in master and second floor. Spacious floor plan with high ceilings, fresh paint, lots of updates and a lovely court yard and you will REALLY love that it is close to EVERYTHING! Located less than a mile from the Trinity Trails and the Trinity River, Overton Park, Tom Thumb, good shopping and delicious dining all within walking distance. Also close to the CTP, I-30 and downtown. This is a rare find so don't wait too long or it will be gone.
Investor Tools
$648,000
Estimated Property Value
$180,013Estimated Mortgage Balance
$467,987Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,888 /month
Positive
Cash Flow Estimate:
$1,296 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,188/month
$270/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,014
$490,851
2025
$100,000
$390,851
$490,851
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,014
$490,851
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$197,500
No
First
Sep 22, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,013
$467,987
72%
28%
$1,185/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,455/mo
+$165/mo
3.0%
12.4%