$374,000
NAL Estimated Property Value5129 Keating Street, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesLighting
Lot Size7,579 sqft
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APN17781C-73-16
Lot Number16
SubdivisionHeritage Addition-Fort Worth
Land UseResidential
Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 73 LOT 16
Census Tract113947
Assessed Land Value$75,000
Assessed Improvement Value$281,000
Assessment Year2025
About this property
Adorable cap cod syle home in the Heritage addition of Fort Worth. Keller School district, high ceilings, upstairs and downstairs living areas with 4 bedrooms and 2 and a half baths. Large master bedroom with a nice sized master bath a closet. Open kitchen and living areas with a dining space off of the eat in kitchen area. Large covered tile front porch with a screen in rear tiled patio looking out to a large grass backyard.
Investor Tools
$374,000
Estimated Property Value
$264,809Estimated Mortgage Balance
$109,191Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,244 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$841/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,223
$356,000
2025
$75,000
$281,000
$356,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,223
$356,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$294,500
No
First
Feb 9, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,809
$109,191
29%
71%
$1,766/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,166/mo
+$1,404/mo
11.5%
