$154,000
NAL Estimated Property Value3125 Sappington Place B, Fort Worth, TX, 76116
$163,318 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Concrete
Exterior
Lot Size662 sqft
Building Information
Year Built1983
Stories2
Land Information
APN34303C--12
Lot Number12
SubdivisionRidgewest Townhomes
Land UseResidential
Legal DescriptionRIDGEWEST TOWNHOMES LOT 12 & .04545 OF COMMON AREA
Census Tract102301
Assessed Land Value$30,000
Assessed Improvement Value$105,000
Assessment Year2025
About this property
Investors and Buyer's willing to do some updating, painting, flooring and cleaning. Priced as is. Unique Townhome in gated stable community. 2 covered parking spaces. Walk-in closets in the bedrooms. One half bath downstairs. Small fenced in patio area. Take advantage of the price and fix it up like you want it. Woodburning fireplace in the living room. Breakfast bar in Kitchen. HOA takes care of exterior maintenance and roof. Close to the Z-Boaz dog park, I-30 and all the shopping and restaurants on Camp Bowie and Ridgmar Mall area.
Investor Tools
$154,000
Estimated Property Value
$130,568Estimated Mortgage Balance
$23,432Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$163,317
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$317/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,029
$135,000
2025
$30,000
$105,000
$135,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,029
$135,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cynthia Fish
Purchase Money Mortgage
$135,000
No
First
Jul 9, 2024
Jul 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,568
$23,432
15%
85%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,035/mo
+$421/mo
11.3%
