$329,000
NAL Estimated Property Value5632 Wedgmont Cir N, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate, Parquet
Exterior
Exterior FeaturesRain Gutters
Lot Size11,888 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN45580-72-41
Lot Number41
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 72 LOT 41
Census Tract105502
Assessed Land Value$40,000
Assessed Improvement Value$144,164
Assessment Year2025
About this property
Previous buyer was unable to obtain financing, so it’s back on the market for YOU! So much to love about this house! COMMUNITY - highly sought after neighborhood FLOORPLAN - large open concept living areas BACKYARD - deck and covered patio overlooking the pool and landscaped yard UPSTAIRS - flex space or 3rd bedroom includes half bath STORAGE - ample closet space CONVENIENCE - surrounded by shopping and dining opportunities LOCATION - easy access to I-20 and Chisholm Trail Pkwy POTENTIAL - the possibilities are endless!
Investor Tools
$329,000
Estimated Property Value
$270,042Estimated Mortgage Balance
$58,958Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$388/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,013
$184,164
2025
$40,000
$144,164
$184,164
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,013
$184,164
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$287,750
No
First
Jan 6, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,042
$58,958
17%
82%
$1,726/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,726/mo
+$294/mo
7.4%
