$226,000
NAL Estimated Property Value5529 Wheaton Drive, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesOther
Lot Size8,817 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN45580-8-30
Lot Number30
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 8 LOT 30
Census Tract105502
Assessed Land Value$40,000
Assessed Improvement Value$82,756
Assessment Year2025
About this property
Nicely updated mid-century modern home in a great location close to Hulen, TCU and a short drive to downtown. The mid-century architecture is complimented by modern finishes inside. Updates completed July '19 include a new 30 yr roof, electrical panel, paint inside and out, all flooring, granite countertops, stainless appliances, all plumbing fixtures and light fixtures, shower and tub tile surrounds, backsplash, cabinet and door hardware, and much more! Kitchen has a 5 ft. island with a breakfast bar seating option.
Investor Tools
$226,000
Estimated Property Value
$136,648Estimated Mortgage Balance
$89,352Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$213/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,431
$122,756
2025
$40,000
$82,756
$122,756
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,431
$122,756
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lhm Financial Corp
Conventional
$157,400
No
First
Sep 23, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,648
$89,352
39%
60%
$944/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$944/mo
+$1,076/mo
10.7%
