$251,000
NAL Estimated Property Value3021 Raton Drive, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size7,401 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN8400-6-5
Lot Number5
SubdivisionCoronado Hills Addition
Land UseResidential
Legal DescriptionCORONADO HILLS ADDITION BLOCK 6 LOT 5
Census Tract102301
Assessed Land Value$21,250
Assessed Improvement Value$201,517
Assessment Year2025
About this property
Come see this super cute 3 bedroom, 2 bath home located on the best lot in the neighborhood! Light, Bright Kitchen opens to living and dining room; Fresh interior and exterior paint, granite in kitchen and baths; updated vinyl flooring and carpet; Amazing lot with lots of privacy! Patio and backyard perfect for cookouts and fun family time! Great location with access to Hwy 30 and Hwy 20.
Investor Tools
$251,000
Estimated Property Value
$143,926Estimated Mortgage Balance
$107,074Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,999
$222,767
2025
$21,250
$201,517
$222,767
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,999
$222,767
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$162,000
No
First
Aug 26, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,926
$107,074
42%
57%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$972/mo
+$955/mo
9.2%
