$286,892
NAL Estimated Property Value5408 Westhaven Dr, Fort Worth, TX, 76132
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size9,997 sqft
Building Information
Year Built1962
Stories2
Garage Spaces2
Land Information
APN46420-6-20
Lot Number20
SubdivisionWestwood Addition
Land UseResidential
Legal DescriptionWESTWOOD ADDITION BLOCK 6 LOT 20
Census Tract105505
Assessed Land Value$35,000
Assessed Improvement Value$251,892
Assessment Year2025
About this property
Nicely kept 4 bedroom home very close to Hulen and I20. By far the best price for a 4 bedroom in the zip code at the time of listing. Features include nice built in cabinets in the living room, a large dining room, low-e vinyl windows throughout and a 30 year roof. Private backyard with a huge 23x13 covered patio, storage building, and mature trees that provide shade. Home is vacant and ready for immediate move in. Being sold AS IS.
Investor Tools
$286,892
Estimated Property Value
$152,231Estimated Mortgage Balance
$134,661Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,721 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,365
$286,892
2025
$35,000
$251,892
$286,892
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,365
$286,892
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway Mortgage Corp
Conventional
$171,000
No
First
Sep 3, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,231
$134,661
46%
53%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$1,026/mo
+$1,514/mo
10.6%
