$267,000
NAL Estimated Property Value3116 Conejos Dr, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,516 sqft
Building Information
Year Built1963
Stories2
Garage Spaces2
Land Information
APN46075-7-15
Lot Number15
SubdivisionWestern Hills Add Sec Iii-Viii
Land UseResidential
Legal DescriptionWESTERN HILLS ADD SEC III-VIII BLOCK 7 LOT 15
Census Tract105201
Assessed Land Value$35,000
Assessed Improvement Value$129,014
Assessment Year2025
About this property
READY FOR MOVE IN-3 BEDROOM, 2 BATHROOMS, DOUBLE CAR GARAGE. WOOD BURNING BRICK FIRE PLACE WITH GAS IGNITOR, LARGE DINING ROOM OR EXTRA LIVING AREA WITH BUILT IN CABINETS. DINE IN KITCHEN GALLEY STYLE. NEEDS SOME UPDATING BUT OVER ALL IN GOOD SHAPE. IS BEING SOLD AS IS WITH EXCEPTION OF NEW HOT WATER HEATER, OVEN, AND STOVE. SELLER WILL BE REPLACIN THESE ITEMS WITH BRAND NEW ONES.
Investor Tools
$267,000
Estimated Property Value
$139,356Estimated Mortgage Balance
$127,644Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$418/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,680
$164,014
2025
$35,000
$129,014
$164,014
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,680
$164,014
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$157,500
No
First
Jun 30, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,356
$127,644
47%
52%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$945/mo
+$982/mo
8.7%
