$260,000
NAL Estimated Property Value5717 Westhaven Drive, Fort Worth, TX, 76132
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringVinyl
Exterior
Lot Size10,498 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN46420-13-19
Lot Number19
SubdivisionWestwood Addition
Land UseResidential
Legal DescriptionWESTWOOD ADDITION BLOCK 13 LOT 19
Census Tract105505
Assessed Land Value$35,000
Assessed Improvement Value$218,752
Assessment Year2025
About this property
Come see this beautiful freshly renovated home in the lovely Westwood neighborhood. Great 3 bed 2 bath floorplan. Home features brand new kitchen cabinets, quartz countertops and Luxury Vinyl Plank Flooring. Oversized backyard makes the perfect space for entertaining friends and family! Hurry, this home will go fast!
Investor Tools
$260,000
Estimated Property Value
$194,824Estimated Mortgage Balance
$65,176Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,097
$253,752
2025
$35,000
$218,752
$253,752
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,097
$253,752
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$213,750
No
First
Sep 20, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,824
$65,176
25%
75%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,050/mo
$1,282/mo
+$768/mo
9.5%
