$261,000
NAL Estimated Property Value4716 Saint Thomas Place, Fort Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size7,484 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN8768-9-10
Lot Number10
SubdivisionCrestridge Addition
Land UseResidential
Legal DescriptionCRESTRIDGE ADDITION BLOCK 9 LOT 10
Census Tract106700
Assessed Land Value$55,000
Assessed Improvement Value$163,000
Assessment Year2025
About this property
Charming well maintained 3 bed 2 bath. Close to shopping and restaurants, Easy access to 820. New 30yr roof installed summer 2019, new gutter, Ceramic tile entryway, Open floorplan with Kitchen opening to Living area, 10ft ceilings. Large family room with corner wood burning fireplace. Built-in entertainment nook. Ceiling fan in master bedroom, Master bathroom includes walk-in closet, separate garden tub and shower, and double sinks. Large covered patio and large backyard.
Investor Tools
$261,000
Estimated Property Value
$178,743Estimated Mortgage Balance
$82,257Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$334/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,704
$218,000
2025
$55,000
$163,000
$218,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,704
$218,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Secure One Capital Corp
Conventional
$195,000
No
First
Dec 20, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,743
$82,257
31%
68%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,170/mo
+$757/mo
8.9%
