Last 24 Hours
$309,000
NAL Estimated Property Value5004 NW College Drive, Fort Worth, TX, 76179
Off Market
4 Beds
2 Bath
1,797 Sq Ft
$139.07 / sqft
Built in 2017Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms 2AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCeramic Tile
Exterior
Exterior FeaturesRain Gutters, Lighting, Garden
Lot Size6,795 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN41525-O-39
Lot Number39
SubdivisionTerrace Landing
Land UseResidential
Legal DescriptionTERRACE LANDING BLOCK O LOT 39
Census Tract114013
Assessed Land Value$65,000
Assessed Improvement Value$230,244
Assessment Year2025
About this property
SOUGHT AFTER COMMUNITY!! Open concept living with 4 bedrooms, 2 full baths, Vaulted living room flows into kitchen with gas range, island, granite, walk in pantry, Spacious master suite with dual sinks, 4th bedroom is set up as office. Covered patio to enjoy Texas nights. Community pool, Close to downtown and major highways. MUST SEE!!
Investor Tools
$309,000
Estimated Property Value
$0Estimated Mortgage Balance
$309,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$830/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,417
$295,244
2025
$65,000
$230,244
$295,244
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,417
$295,244
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$309,000
100%
0%
$0/mo
12.4%