$261,000
NAL Estimated Property Value3367 Chapel Pointe Trail, Fort Worth, TX, 76116
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringLaminate
Exterior
Lot Size4,996 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN7087L-4-5
Lot Number5
SubdivisionChapel Ridge Addition
Land UseResidential
Legal DescriptionCHAPEL RIDGE ADDITION BLOCK 4 LOT 5
Census Tract110807
Assessed Land Value$50,000
Assessed Improvement Value$119,090
Assessment Year2025
About this property
Nice laminate floor. Kitchen open to living and dining room. Big kitchen with island and breakfast bar. Master has walk in closet and private bath. Property is currently rented through April 30th, 2022.
Investor Tools
$261,000
Estimated Property Value
$211,252,028Estimated Mortgage Balance
$261,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,645
$169,090
2025
$50,000
$119,090
$169,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,645
$169,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Deutsche Bank National Trust Co
Commercial
$212,795,280
No
First
Dec 9, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,252,028
N/A
0%
80939%
$1,275,816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,275,816/mo
$-1,273,889/mo
8.9%
