$298,835
NAL Estimated Property Value4133 Yellowleaf Dr, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Ice Maker, Microwave, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesCourtyard
Lot Size7,680 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN31808-68-17
Lot Number17
SubdivisionParkwood Estates
Land UseResidential
Legal DescriptionPARKWOOD ESTATES BLOCK 68 LOT 17
Census Tract105511
Assessed Land Value$45,000
Assessed Improvement Value$253,835
Assessment Year2025
About this property
Great Property you will want to see in person. House has brand new roof and gutters, large open spaces great for entertaining, fantastic outdoor area with four large bedrooms and two and a half baths. You enter into this open floor plan a huge living room complete with a wet bar leading into a dining area and expansive den. Planty of room for a large family, roommates, home office or workout room. Limitless possibilities with this wonderful property.
Investor Tools
$298,835
Estimated Property Value
$223,590Estimated Mortgage Balance
$75,245Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,793 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$683/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,706
$298,835
2025
$45,000
$253,835
$298,835
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,706
$298,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$214,814
Yes
First
Nov 3, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,590
$75,245
25%
75%
$1,353/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,353/mo
+$667/mo
8.1%
