$350,000
NAL Estimated Property Value5567 Mesa Verde Ct, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size8,307 sqft
Building Information
Year Built1993
Stories1
Garage Spaces2
Land Information
APN31565-47-5
Lot Number5
SubdivisionPark Glen Addition
Land UseResidential
Legal DescriptionPARK GLEN ADDITION BLOCK 47 LOT 5
Census Tract113917
Assessed Land Value$65,000
Assessed Improvement Value$229,000
Assessment Year2025
About this property
OPEN HOUSE- SATURDAY MAY 14 1:00-3:00 P.M. Fantastic Single Story with 4 bedrooms in Cul-de-sac. Spacious floor plan. See through fireplace that divides two living rooms. Front Dining Room for entertaining. Split master bedroom. Updates include wood flooring, water heater, hall bathroom and kitchen. Roof-2020. Information provided is deemed reliable but is not guaranteed and should be independently verified including tax, measurements, schools, SF, etc.
Investor Tools
$350,000
Estimated Property Value
$293,304Estimated Mortgage Balance
$56,696Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$649/month
$66/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,038
$294,000
2025
$65,000
$229,000
$294,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,038
$294,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeward Mortgage Llc
Conventional
$315,890
No
First
Jul 27, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,304
$56,696
16%
84%
$1,894/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,030/mo
$1,960/mo
+$1,070/mo
10.4%
