$308,000
NAL Estimated Property Value5308 Westhaven Drive, Fort Worth, TX, 76132
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size9,383 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN46420-3-23
Lot Number23
SubdivisionWestwood Addition
Land UseResidential
Legal DescriptionWESTWOOD ADDITION BLOCK 3 LOT 23
Census Tract105505
Assessed Land Value$35,000
Assessed Improvement Value$247,545
Assessment Year2025
About this property
4 bedrooms, 2 on each side of the living room. Both bathrooms have 2 sinks with a vanity area. 2 eating areas. Laminate throughout except for bathrooms and one bedroom. Kitchen has new LED light. Seller has a back area which was used for a garden and a storage shed.
Investor Tools
$308,000
Estimated Property Value
$115,053Estimated Mortgage Balance
$192,947Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,244
$282,545
2025
$35,000
$247,545
$282,545
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,244
$282,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$132,240
No
First
Oct 18, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,053
$192,947
62%
37%
$793/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,050/mo
$793/mo
+$1,257/mo
8.0%
