$243,585
NAL Estimated Property Value3405 Meadowmoor Street, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size6,233 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN39545-6-6
Lot Number6
SubdivisionSouth Meadow Addition
Land UseResidential
Legal DescriptionSOUTH MEADOW ADDITION BLOCK 6 LOT 6
Census Tract105705
Assessed Land Value$30,000
Assessed Improvement Value$213,585
Assessment Year2025
About this property
Cute 3 bedroom 2 bath home that has a large backyard with enough room for the pool and more! Mature trees! Covered patio and porch. Storage building. Recent upgrades include: Newer windows February 2021, Ac inside unit 2014 with 10 year warranty and outside unit in October 2021. Home features: full size brick fireplace to the ceiling and split bedrooms. Perfect for the first time homebuyers or investment. Close to shopping! Seller has a current home warranty in place that can be transferred to buyer at closing.
Investor Tools
$243,585
Estimated Property Value
$186,369Estimated Mortgage Balance
$57,216Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,462 /month
Positive
Cash Flow Estimate:
$487 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$426/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,890
$243,585
2025
$30,000
$213,585
$243,585
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,890
$243,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Conventional
$200,000
No
First
Sep 2, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,369
$57,216
23%
77%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,200/mo
+$820/mo
10.0%
