$380,000
NAL Estimated Property Value5324 Alta Loma Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9,579 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN44729J-3-6
Lot Number6
SubdivisionVineyards At Heritage, The
Land UseResidential
Legal DescriptionVINEYARDS AT HERITAGE, THE BLOCK 3 LOT 6
Census Tract113948
Assessed Land Value$65,000
Assessed Improvement Value$293,643
Assessment Year2025
About this property
Hurry to see this gorgeous home - Four bedrooms plus a study and formal dining room! Lovely open floor plan with kitchen open to living area and split master with 3 bedrooms in the front of the house and master suite in the back. Home has updates and features galore, with granite countertops, upgraded switches and electrical outlets. Backyard is a park like oasis with quiet green space behind property. Located on a cul-de sac with a swing garage. Neighborhood has a community pool and playground. Walk to nearby elementary and junior high.
Investor Tools
$380,000
Estimated Property Value
$250,602Estimated Mortgage Balance
$129,398Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$836/month
$118/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,129
$358,643
2025
$65,000
$293,643
$358,643
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,129
$358,643
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Na
Conventional
$285,000
No
First
Mar 25, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,602
$129,398
34%
66%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,827/mo
+$1,053/mo
9.1%
