$342,428
NAL Estimated Property Value5417 Driftway Dr, Fort Worth, TX, 76135
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,922 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN24812C-6-4
Lot Number4
SubdivisionMarine Creek Estates Addition
Land UseResidential
Legal DescriptionMARINE CREEK ESTATES ADDITION BLOCK 6 LOT 4
Census Tract114010
Assessed Land Value$60,000
Assessed Improvement Value$282,428
Assessment Year2025
About this property
Don't miss this newly renovated 4 bedroom 2.5 bathroom gem! Kitchen boast granite counter tops and spacious pantry. Large backyards leaves plenty of room for creative design. Located in the heart of a growing family community with easy assess to 820. This one is a must see!
Investor Tools
$342,428
Estimated Property Value
$314,860Estimated Mortgage Balance
$27,568Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,055 /month
Positive
Cash Flow Estimate:
$685 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$342,428
2025
$60,000
$282,428
$342,428
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$342,428
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Va
$324,000
Yes
First
Oct 25, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,860
$27,568
8%
92%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,303/mo
+$82/mo
8.4%
