$344,841
NAL Estimated Property Value5220 Meadowland Drive, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,841 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN40672-10-6
Lot Number6
SubdivisionSummer Creek Meadows Addition
Land UseResidential
Legal DescriptionSUMMER CREEK MEADOWS ADDITION BLOCK 10 LOT 6
Census Tract105515
Assessed Land Value$60,000
Assessed Improvement Value$284,841
Assessment Year2025
About this property
MULTIPLE OFFERS!! Highest and Best due by Sunday, May 16th at 12pm!!!!! Ready for immediate move in! This home has luxury written all over it. Spacious kitchen for entertaining, two living areas, a fireplace, mudroom and ample storage throughout. Master bedroom is right off the main living area, away from the other bedrooms. Master closet has built-in custom shelving. Solar panel lease will be transferred. Situated in a desirable neighborhood with easy access to shopping and Chisholm Trail.
Investor Tools
$344,841
Estimated Property Value
$263,314Estimated Mortgage Balance
$81,527Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,069 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$844/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,403
$344,841
2025
$60,000
$284,841
$344,841
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,403
$344,841
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
E Mortgage Capital Inc
Conventional
$290,000
No
First
Jul 14, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,314
$81,527
23%
76%
$1,739/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$1,899/mo
+$1,671/mo
12.4%
