$246,000
NAL Estimated Property Value3217 Highlawn Ter, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size6,260 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN39545-9-1
Lot Number1
SubdivisionSouth Meadow Addition
Land UseResidential
Legal DescriptionSOUTH MEADOW ADDITION BLOCK 9 LOT 1
Census Tract105705
Assessed Land Value$30,000
Assessed Improvement Value$209,498
Assessment Year2025
About this property
Charming one story three bedroom home on a corner lot. Loaded with potential and just waiting for your finishing touches! Kitchen with breakfast bar and electric range, plenty of cabinet and counter space and pantry. Living room with wood burning brick fireplace and vaulted ceiling. Nice sized primary bedroom and closet. Hall linen closet for added storage. Open back patio great for entertaining. Selling AS-IS, No repairs will be made.
Investor Tools
$246,000
Estimated Property Value
$148,128Estimated Mortgage Balance
$97,872Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$550/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,374
$239,498
2025
$30,000
$209,498
$239,498
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,374
$239,498
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Stand Alone Second / Subordinate Position
$161,000
No
First
Feb 17, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,128
$97,872
39%
60%
$966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$966/mo
+$1,054/mo
9.9%
