$368,000
NAL Estimated Property Value4157 Shores Court, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,534 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN18406C-1-25
Lot Number25
SubdivisionHills At Fossil Creek Addition
Land UseResidential
Legal DescriptionHILLS AT FOSSIL CREEK ADDITION BLOCK 1 LOT 25
Census Tract105007
Assessed Land Value$65,000
Assessed Improvement Value$239,000
Assessment Year2025
About this property
Welcome home to this incredible, move-in ready, single story, home on an oversized, premium lot that backs up to the greenbelt and also the The Golf Club at Fossil Creek!!! Homes comes with so many amenities such as granite counter top, huge kitchen island, plantation shutters all throughout, and that breath taking view of the backyard. Endless possibilities!!! HVAC system is only 1 and a half year old! Come check it out today!!!
Investor Tools
$368,000
Estimated Property Value
$211,625Estimated Mortgage Balance
$156,375Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,208 /month
Positive
Cash Flow Estimate:
$736 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$806/month
$388/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,837
$304,000
2025
$65,000
$239,000
$304,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,837
$304,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Equity Llc
Unknown
$247,000
No
First
Mar 8, 2019
Apr 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,625
$156,375
42%
58%
$1,481/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,869/mo
+$581/mo
8.0%
