$273,000
NAL Estimated Property Value328 Bellvue Ct, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size11,225 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN16820-22-12
Lot Number12
SubdivisionHallmark Addition
Land UseResidential
Legal DescriptionHALLMARK ADDITION BLOCK 22 LOT 12
Census Tract106005
Assessed Land Value$30,000
Assessed Improvement Value$181,169
Assessment Year2025
About this property
WOW! Beautifully remodeled home with LARGE backyard perfect for entertaining all summer long! This home boast 4 bedrooms , 2 bathrooms and lots of great living space for the whole family! Beautiful wood like laminate floors throughout living and bedrooms. Bathrooms have all been completely remodeled with high end finishes! This one wont last long!
Investor Tools
$273,000
Estimated Property Value
$176,891Estimated Mortgage Balance
$96,109Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$315/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,413
$211,169
2025
$30,000
$181,169
$211,169
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,413
$211,169
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Univest Bank & Trust Co
Va
$204,197
Yes
First
Aug 9, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,891
$96,109
35%
65%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,225/mo
+$1,160/mo
10.5%
