$350,000
NAL Estimated Property Value5505 Champlain Dr, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Vented Exhaust Fan, None
FlooringLaminate
Exterior
Lot Size7,148 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN31789-2-3
Lot Number3
SubdivisionParkway At Park Glen Addition
Land UseResidential
Legal DescriptionPARKWAY AT PARK GLEN ADDITION BLOCK 2 LOT 3
Census Tract113920
Assessed Land Value$75,000
Assessed Improvement Value$271,298
Assessment Year2025
About this property
Experience luxury living in this stunning, one-owner home located in North Fort Worth. The property boasts impeccable maintenance and updates throughout, including a fully updated kitchen complete with leathered countertops and cabinets that extend to the ceiling. Entertain guests or unwind in the outdoor living space, complete with its own air conditioning system. Don't miss out on the opportunity to make this your forever home
Investor Tools
$350,000
Estimated Property Value
$347,951Estimated Mortgage Balance
$2,049Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,339 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,481
$346,298
2025
$75,000
$271,298
$346,298
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,481
$346,298
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Fha
$368,207
Yes
First
May 2, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$347,951
$2,049
0%
99%
$2,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$2,208/mo
+$242/mo
8.4%
