$353,000
NAL Estimated Property Value3821 Whisper Hollow Way, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size3,825 sqft
Building Information
Year Built2013
Stories2
Garage Spaces2
Land Information
APN44716A-G-19
Lot Number19
SubdivisionVillas At Fossil Creek
Land UseResidential
Legal DescriptionVILLAS AT FOSSIL CREEK BLOCK G LOT 19
Census Tract105007
Assessed Land Value$71,500
Assessed Improvement Value$261,500
Assessment Year2025
About this property
Great 2 story floorplan in the highly rated Keller ISD with a golf course view. Open kitchen and living room with granite counter tops, large island, stainless appliances, gas start fireplace and laminate wood flooring. Upstairs has second living area, master with sitting area, laundry room and additional bedrooms. In the Master you will find separate vanities, shower, garden tub and large walk in closet. Relax on the covered patio with extended space for chairs or grilling. Easy access to I35!
Investor Tools
$353,000
Estimated Property Value
$206,632Estimated Mortgage Balance
$146,368Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,118 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$635/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,860
$333,000
2025
$71,500
$261,500
$333,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,860
$333,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$237,500
No
First
Oct 11, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,632
$146,368
41%
59%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,924/mo
+$526/mo
8.3%
