Last 24 Hours
$271,000
NAL Estimated Property Value312 Grand Meadow Dr, Fort Worth, TX, 76108
Off Market
3 Beds
2 Bath
1,612 Sq Ft
$176.8 / sqft
Built in 1986Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher
Exterior
Lot Size7,575 sqft
Building Information
Year Built1986
Stories1
Garage Spaces2
Land Information
APN46280-38-25
Lot Number25
SubdivisionWestpoint Addition (Ft Worth)
Land UseResidential
Legal DescriptionWESTPOINT ADDITION (FT WORTH) BLOCK 38 LOT 25
Census Tract110805
Assessed Land Value$50,000
Assessed Improvement Value$183,255
Assessment Year2025
About this property
Nice 3 bedroom 2 bathroom starter home in a desirable area of Fort Worth! Property has been fully remodeled. New HVAC, new roof, new flooring, new granite countertops, updated trendy lights and fresh paint!
Investor Tools
$271,000
Estimated Property Value
$221,840Estimated Mortgage Balance
$49,160Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$501/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,651
$233,255
2025
$50,000
$183,255
$233,255
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,651
$233,255
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$232,000
No
First
Dec 15, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,840
$49,160
18%
82%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,391/mo
+$536/mo
8.5%
12.4%