Last 24 Hours
$184,625
NAL Estimated Property Value3721 Bonnie Dr, Fort Worth, TX, 76116
Off Market
2 Beds
1 Bath
780 Sq Ft
Single Family Residence
$217.82 / sqft
Built in 1952Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingAppliancesBuilt-In Gas Range, Gas Oven, Gas Water Heater
FlooringLaminate
Exterior
Lot Size12,419 sqft
Building Information
Year Built1952
Stories1
Land Information
APN18080-17-E
Lot NumberE
SubdivisionHighland Homes Addition
Land UseResidential
Legal DescriptionHIGHLAND HOMES ADDITION BLOCK 17 LOT E
Census Tract102301
Assessed Land Value$25,000
Assessed Improvement Value$159,625
Assessment Year2025
About this property
Cute 2 bedroom home on an oversized lot. the home has central heat and air a nice size kitchen and is move in ready. Pricing is very good on this home and should not last long
Investor Tools
$184,625
Estimated Property Value
$166,367Estimated Mortgage Balance
$18,258Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,108 /month
Positive
Cash Flow Estimate:
$369 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,143
$184,625
2025
$25,000
$159,625
$184,625
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,143
$184,625
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Commercial
$175,750
No
First
Jun 26, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,367
$18,258
9%
90%
$1,054/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,054/mo
+$402/mo
9.5%
12.4%