$295,000
NAL Estimated Property Value3313 Friendsway Court, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Electric Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,836 sqft
Building Information
Year Built2010
Stories1
Garage Spaces2
Land Information
APN14566-K-45
Lot Number45
SubdivisionFossil Park Addition
Land UseResidential
Legal DescriptionFOSSIL PARK ADDITION BLOCK K LOT 45
Census Tract113923
Assessed Land Value$60,000
Assessed Improvement Value$208,846
Assessment Year2025
About this property
Come view this beautiful 3 bedroom home in person or via virtual walkthrough tour NOW! This one has it all, great floorplan, a large open living room, a kitchen with plenty of counterspace for entertaining and a PRIME location in a cul de sac! From the tall ceilings, cozy fireplace, covered covered front porch and stunning cabinetry to the large master suite with an enormous soaking tub and walk-in closet, this home will not disappoint! Close to Shopping and very easy access to I35! Text KEY504 to 88000 to take the 3D Virtual Tour now!
Investor Tools
$295,000
Estimated Property Value
$187,100Estimated Mortgage Balance
$107,900Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$631/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,094
$268,846
2025
$60,000
$208,846
$268,846
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,094
$268,846
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Global Lending Solutions Inc
Conventional
$211,460
No
First
May 4, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,100
$107,900
36%
63%
$1,268/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,268/mo
+$1,182/mo
10.0%
