$356,000
NAL Estimated Property Value4825 Western Meadows Court, Fort Worth, TX, 76244
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built2000
Stories2
Garage Spaces2
Land Information
APN8537M-6-31
Lot Number31
SubdivisionCoventry Hills Addition
Land UseResidential
Legal DescriptionCOVENTRY HILLS ADDITION BLOCK 6 LOT 31
Census Tract113946
Assessed Land Value$60,000
Assessed Improvement Value$275,000
Assessment Year2025
About this property
DARLING HOME WELL TAKEN CARE OF. ON A CUL-DE SAC IN KELLER ISD, VERY LARGE 4 BEDROOMS (MASTER IS DOWN) 3.5 BATHROOMS, 1 OFF THE SECONDARY BEDROOM HAS ON SUITE FULL BATH, OTHER 2 SECONDARY BEDROOMS SHARE A JACK & JILL BATHROOM, SPACIOUS GAMEROOM. UPDATED KITCHEN WITH BEAUTIFUL GRANITE COUNTERTOPS WITH HIGH QUALITY AND EFFICENCY APPLIANCES, VERY NICE BACKYARD. ROOF WAS REPLACE JANUARY 2021
Investor Tools
$356,000
Estimated Property Value
$327,017Estimated Mortgage Balance
$28,983Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,325
$335,000
2025
$60,000
$275,000
$335,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,325
$335,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fcu
Fha
$353,479
Yes
First
May 23, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,017
$28,983
8%
92%
$2,120/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,120/mo
+$1,450/mo
12.0%
