$252,000
NAL Estimated Property Value5551 Heatherglen Ter, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet
Exterior
Lot Size6,321 sqft
Building Information
Year Built1993
Stories1
Garage Spaces2
Land Information
APN24813-13-20
Lot Number20
SubdivisionMarine Creek Hills Addition
Land UseResidential
Legal DescriptionMARINE CREEK HILLS ADDITION BLOCK 13 LOT 20
Census Tract114009
Assessed Land Value$60,000
Assessed Improvement Value$191,277
Assessment Year2025
About this property
Great corner lot with good curb appeal and is ready for move in and in great community. Commute to all areas of metroplex from this convenient location. Hospitals, schools, shopping and dining are also abundant in area. New carpet through out.
Investor Tools
$252,000
Estimated Property Value
$242,948Estimated Mortgage Balance
$9,052Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,324
$251,277
2025
$60,000
$191,277
$251,277
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,324
$251,277
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Fha
$255,781
Yes
First
Aug 18, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,948
$9,052
3%
96%
$1,534/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,534/mo
+$1,176/mo
12.9%
