$247,000
NAL Estimated Property Value5520 Venera Court, Fort Worth, TX, 76106
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,534 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN44715F-10-27
Lot Number27
SubdivisionVillages Of Marine Creek, The
Land UseResidential
Legal DescriptionVILLAGES OF MARINE CREEK, THE BLOCK 10 LOT 27
Census Tract100505
Assessed Land Value$60,000
Assessed Improvement Value$163,957
Assessment Year2025
About this property
Beautifully updated move-in ready home! Freshly painted, All new flooring with open floor plan. Nicely sized master bedroom with walking closet and a full bath. Study could be used as a 4th bedroom if needed. Newly stained wood fence just installed! Spacious front driveway for 4 cars and 2 car garage. Conveniently located near shopping, dinning, and interstate for quick commute.
Investor Tools
$247,000
Estimated Property Value
$174,852Estimated Mortgage Balance
$72,148Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,482 /month
Positive
Cash Flow Estimate:
$494 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
$248/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,457
$223,957
2025
$60,000
$163,957
$223,957
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,457
$223,957
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Fha
$191,468
Yes
First
Jul 14, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,852
$72,148
29%
71%
$1,183/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,431/mo
+$496/mo
9.4%
