$298,000
NAL Estimated Property Value333 Amethyst Drive, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Warming Drawer
FlooringCarpet, Laminate
Exterior
Lot Size5,497 sqft
Building Information
Year Built2010
Stories1
Garage Spaces2
Land Information
APN42439D-CC-18
Lot Number18
SubdivisionTrails Of Fossil Creek Ph I
Land UseResidential
Legal DescriptionTRAILS OF FOSSIL CREEK PH I BLOCK CC LOT 18
Census Tract114109
Assessed Land Value$65,000
Assessed Improvement Value$222,048
Assessment Year2025
About this property
Beautifully maintained, 3 bedroom, 2 bathroom home. Eat-in kitchen opens up to a spacious living area. Master bedroom features tray ceiling and walk-in closet. Master bathroom has dual sinks, garden tub, and separate shower. Front guest bedroom can make for a wonderfully bright office space. Neighborhood amenities include community pool, park, playground, and trails.
Investor Tools
$298,000
Estimated Property Value
$201,770Estimated Mortgage Balance
$96,230Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
$254/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,391
$287,048
2025
$65,000
$222,048
$287,048
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,391
$287,048
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Certainty Home Loans Llc
Fha
$225,735
Yes
First
Nov 18, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,770
$96,230
32%
68%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,608/mo
+$1,062/mo
10.8%
