$331,000
NAL Estimated Property Value3214 Townsend Drive, Fort Worth, TX, 76110
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesNone
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size6,247 sqft
Building Information
Year Built1935
Stories2
Garage Spaces2
Land Information
APN6050-17-19
Lot Number19
SubdivisionByers & Mccart Addition
Land UseResidential
Legal DescriptionBYERS & MCCART ADDITION BLOCK 17 LOT 19
Census Tract104803
Assessed Land Value$37,500
Assessed Improvement Value$151,860
Assessment Year2025
About this property
Multiple Offers Received. Please submit your clients highest and best offer by 3pm Wednesday July 7th, 2021. Duplex opportunity near TCU and Paschal High School.
Investor Tools
$331,000
Estimated Property Value
$131,250Estimated Mortgage Balance
$199,750Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,986 /month
Positive
Cash Flow Estimate:
$662 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,022
$189,360
2025
$37,500
$151,860
$189,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,022
$189,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$144,000
No
First
Sep 7, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,250
$199,750
60%
40%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$864/mo
+$1,521/mo
8.6%
