$262,000
NAL Estimated Property Value3364 Chapel Ridge Way, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Water Softener
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,663 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN7087L-4-18
Lot Number18
SubdivisionChapel Ridge Addition
Land UseResidential
Legal DescriptionCHAPEL RIDGE ADDITION BLOCK 4 LOT 18
Census Tract110807
Assessed Land Value$50,000
Assessed Improvement Value$176,666
Assessment Year2025
About this property
Beautiful 3-2-2 in established neighborhood! House has a great floorplan with hardwood floors and designer paint throughout. You get a warm welcome when you step into this home. Don't miss this one!
Investor Tools
$262,000
Estimated Property Value
$145,331Estimated Mortgage Balance
$116,669Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,546
$226,666
2025
$50,000
$176,666
$226,666
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,546
$226,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ally Bank
Conventional
$168,500
No
First
Jun 28, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,331
$116,669
44%
55%
$1,011/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,011/mo
+$916/mo
8.8%
