$259,000
NAL Estimated Property Value312 Deauville Drive, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Lot Size5,475 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN7085-13-4
Lot Number4
SubdivisionChapel Creek
Land UseResidential
Legal DescriptionCHAPEL CREEK BLOCK 13 LOT 4
Census Tract110806
Assessed Land Value$50,000
Assessed Improvement Value$176,178
Assessment Year2025
About this property
Charming Chapel Creek 3 bedroom 2 bath home in a well established neighborhood. Open floor plan with fireplace in family room. Large master suite has vaulted ceiling, dual sinks, and separate shower and garden tub. Fully bricked exterior. Exterior paint, roof, hvac, and water heater were each replaced at the end of 2017. Convenient to Lockheed, area schools, shopping, and restaurants.
Investor Tools
$259,000
Estimated Property Value
$140,919Estimated Mortgage Balance
$118,081Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /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
$3,718
$226,178
2025
$50,000
$176,178
$226,178
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,718
$226,178
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Bank
Conventional
$155,500
No
First
Jun 17, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,919
$118,081
45%
54%
$933/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$933/mo
+$994/mo
8.9%
