$291,000
NAL Estimated Property Value4701 Belladonna Dr, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,497 sqft
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APN7850D-11-15
Lot Number15
SubdivisionColumbus Heights Addition
Land UseResidential
Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 11 LOT 15
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$190,000
Assessment Year2025
About this property
As you pull up to the beautiful home, you will first notice the awesome street with tree shaded sidewalks and then this wonderful landscaped yard. As you walk into the home, you will see the entrance area that is open to the large family room, dining room and open concept kitchen. The family room has a wood burning fireplace and a large amount of natural lighting. The kitchen has an oversized island, many cabinets and breakfast area. The master bathroom has a double sink, garden tub and separate shower. Must see.
Investor Tools
$291,000
Estimated Property Value
$182,653Estimated Mortgage Balance
$108,347Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$504/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,597
$250,000
2025
$60,000
$190,000
$250,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,597
$250,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$208,160
Yes
First
Feb 14, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,653
$108,347
37%
63%
$1,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,489/mo
+$1,391/mo
11.9%
