Last 24 Hours
$258,000
NAL Estimated Property Value5530 Willow Circle, Fort Worth, TX, 76112
Off Market
3 Beds
2 Bath
1,706 Sq Ft
Condos / Townhouses
$105.51 / sqft
Built in 1974Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,021 sqft
Building Information
Year Built1974
Stories1
Garage Spaces2
Land Information
APN13550C-1-29
Lot Number29,61
SubdivisionFairway Meadows Addn-Ft Worth
Land UseResidential
Legal DescriptionFAIRWAY MEADOWS ADDN-FT WORTH BLOCK 1 LOT 29 & PT LOT 61 .0166 OF COMMON AREA
Census Tract106515
Assessed Land Value$40,000
Assessed Improvement Value$197,641
Assessment Year2025
About this property
This unique Townhome is an Art Lover's Dream! Well taken care of 3 bedroom, 2 bath home with a private interior atrium, soaring ceilings, skylights & a brick wall. This end unit offers privacy and located just steps away from the gorgeous community pool through the back door! Cook a gourmet meal in your kitchen that features granite countertops, newer appliances and a view of the atrium. Water heater & HVAC updated in recent years. The 2 car garage features an Insulated Wifi garage door with battery backup & 2 large storage closets. Easy access to I-30 & Loop 820. End unit very private. Interior atrium. Granite counter tops throughout. Large closets. Two-car garage with two large storage closets.
Investor Tools
$258,000
Estimated Property Value
$152,032Estimated Mortgage Balance
$105,968Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,900
$237,641
2025
$40,000
$197,641
$237,641
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,900
$237,641
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$169,750
No
First
Dec 2, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$152,032
$105,968
41%
59%
$1,018/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,228/mo
+$228/mo
6.8%
12.4%