$341,000
NAL Estimated Property Value4455 Southwest Boulevard, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCeramic Tile, Wood
Exterior
Lot Size12,598 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN34345-27-15
Lot Number15
SubdivisionRidglea Hills Addition
Land UseResidential
Legal DescriptionRIDGLEA HILLS ADDITION BLOCK 27 LOT 15
Census Tract102402
Assessed Land Value$110,000
Assessed Improvement Value$87,370
Assessment Year2025
About this property
Beautifully updated! Hall bath has been redone. The master bath was redone this year with new vanity, shower and shower door. Hardwood or laminate throughout. Kitchen appliances were replaced about 5 years ago with stainless steel, new subfloor and floors. Master has walk in closet. All windows replaced with double pane glass.Ceiling fans. Roof was replaced in 2016 with GAF Timberline roof. Covered Patio. Garage door was replaced. Current owner has a shop in the garage. Automatic garage door opener. Cute house!
Investor Tools
$341,000
Estimated Property Value
$205,006Estimated Mortgage Balance
$135,994Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,046 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,269
$197,370
2025
$110,000
$87,370
$197,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,269
$197,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Conventional
$220,000
No
First
Sep 23, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,006
$135,994
39%
60%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,320/mo
+$607/mo
6.8%
