$231,000
NAL Estimated Property Value3621 Royal Crest Dr, Fort Worth, TX, 76140
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet
Exterior
Lot Size7,719 sqft
Building Information
Year Built1971
Stories1
Garage Spaces2
Land Information
APN36680-1-17
Lot Number17
SubdivisionRoyal Crest Addition
Land UseResidential
Legal DescriptionROYAL CREST ADDITION BLOCK 1 LOT 17
Census Tract106004
Assessed Land Value$42,722
Assessed Improvement Value$182,261
Assessment Year2025
About this property
Investment Opportunity!!! Nice brick house that needs a little work to bring it back to life. Great for an investor or a homeowner.
Investor Tools
$231,000
Estimated Property Value
$0Estimated Mortgage Balance
$231,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,386 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$548/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,418
$224,983
2025
$42,722
$182,261
$224,983
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,418
$224,983
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$231,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
N/A
+$2,000/mo
10.4%
