$540,000
NAL Estimated Property Value5809 Sparrow Ct, Fort Worth, TX, 76135
$542,922 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Convection Oven
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size1.20 acres
Building Information
Year Built2005
Stories1
Garage Spaces3
Land Information
APN44033H-13-9
Lot Number9
SubdivisionTurtle Creek Ranch Addition
Land UseResidential
Legal DescriptionTURTLE CREEK RANCH ADDITION BLOCK 13 LOT 9
Census Tract114206
Assessed Land Value$85,500
Assessed Improvement Value$375,719
Assessment Year2025
About this property
What a great floor plan. This house has a formal dining, large open kitchen with a giant Island, walk-in pantry, Breakfast bar, Big primary bedroom with jetted garden tub, separate shower, separate closets , door going to back yard. Game room, Jack and Jill bathroom, 3 car garage, Solar panels that are paid off. Covered patio with a fireplace all on 1.2 of an acre with NO HOA!
Investor Tools
$540,000
Estimated Property Value
$327,782Estimated Mortgage Balance
$212,218Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$542,922
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,270 /month
Positive
Cash Flow Estimate:
$1,090 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$646/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,051
$461,219
2025
$85,500
$375,719
$461,219
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,051
$461,219
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$340,000
No
First
May 17, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,782
$212,218
39%
61%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,039/mo
$-112/mo
4.3%
