$322,000
NAL Estimated Property Value4813 Campfire Ct, Fort Worth, TX, 76244
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
Exterior
Lot Size6,094 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN8537M-5-31
Lot Number31
SubdivisionCoventry Hills Addition
Land UseResidential
Legal DescriptionCOVENTRY HILLS ADDITION BLOCK 5 LOT 31
Census Tract113946
Assessed Land Value$60,000
Assessed Improvement Value$199,281
Assessment Year2025
About this property
ADORABLE home tucked away at the end of a quiet cul de sac! Custom details and quality finishes throughout! This home boasts 3 bedrooms and 2 baths, crown molding in every room, solid 8ft wood doors, amazing barrel entryway with mahogany leaded glass front door, granite countertops, and a cast stone fireplace with gas logs. Kitchen includes stainless steel appliances and freshly painted cabinets! The covered back patio includes a misting system for hot summer days! Highly sought after Keller ISD! Welcome Home!
Investor Tools
$322,000
Estimated Property Value
$277,541Estimated Mortgage Balance
$44,459Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
$276/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,740
$259,281
2025
$60,000
$199,281
$259,281
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,740
$259,281
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeplus Corp
Conventional
$300,000
No
First
May 25, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,541
$44,459
13%
86%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,075/mo
+$805/mo
10.7%
