Last 24 Hours
$261,000
NAL Estimated Property Value4432 Harlanwood Dr Apt 124, Fort Worth, TX, 76109
Off Market
2 Beds
2 Bath
1,284 Sq Ft
$218.07 / sqft
Built in 1969Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingAppliancesDryer, Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Washer
FlooringCeramic Tile, Wood
Exterior
Private PoolBuilding Information
Year Built1969
Land Information
APN36703C---E--124
Lot Number124
SubdivisionRoyale Orleans North Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS NORTH CONDO BLOCK E LOT 124 .019215 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$200,000
Assessment Year2025
About this property
Rare find-ground floor 2 bedroom,2 bath unit! Updates include flooring replaced in bedrooms, both bathrooms completely updated, all windows replaced and plantation shutters installed throughout the condominium. Living-dining areas with wood floors, kitchen with utility closet and custom cabinetry including a built-in desk and shelving. The stackable washer-dryer unit and refrigerator remain with the property. 1 covered parking space located next to the back door of unit and additional uncovered parking is available for $35 per month if needed. HOA DUES INCLUDE ELECTRICITY, WATER, TRASH, HEATING AND COOLING MAINTENANCE! Now vacant and available for immediate occupancy.
Investor Tools
$261,000
Estimated Property Value
$227,850Estimated Mortgage Balance
$33,150Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$520/month
$799/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,930
$250,000
2025
$50,000
$200,000
$250,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,930
$250,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$237,500
No
First
Feb 16, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,850
$33,150
12%
87%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$2,223/mo
$-603/mo
7.4%
12.4%