$320,000
NAL Estimated Property Value5412 Bryce Canyon Drive, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,416 sqft
Building Information
Year Built1991
Stories1
Garage Spaces2
Land Information
APN31565-36-7
Lot Number7
SubdivisionPark Glen Addition
Land UseResidential
Legal DescriptionPARK GLEN ADDITION BLOCK 36 LOT 7
Census Tract113920
Assessed Land Value$65,000
Assessed Improvement Value$232,606
Assessment Year2025
About this property
Come see this beautiful single story home in Park Glen! New floors updated this past year, large open family room and lots of light through the large windows. Kitchen has solid surface counter tops, pantry and a spacious dinette. Kitchen and bedrooms also have vaulted ceilings. The private master suite features separate shower and garden tub with walk in closet. Other bedrooms have large closets too. Back yard has trees, expanded patio and plenty of room for fun!
Investor Tools
$320,000
Estimated Property Value
$188,617Estimated Mortgage Balance
$131,383Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$734/month
$66/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,207
$297,606
2025
$65,000
$232,606
$297,606
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,207
$297,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$207,824
Yes
First
Apr 24, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,617
$131,383
41%
59%
$1,285/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,351/mo
+$1,099/mo
9.2%
