Last 24 Hours
$273,000
NAL Estimated Property Value5833 Mirror Ridge Dr, Fort Worth, TX, 76179
Off Market
3 Beds
2 Bath
1,485 Sq Ft
Single Family Residence
$188.48 / sqft
Built in 2014Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size5,415 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN31740F-J-34
Lot Number34
SubdivisionParks At Boat Club, The
Land UseResidential
Legal DescriptionPARKS AT BOAT CLUB, THE BLOCK J LOT 34
Census Tract114012
Assessed Land Value$65,000
Assessed Improvement Value$189,380
Assessment Year2025
About this property
This 3 bedroom, 2 bathroom home is located in the Parks at Boat Club. Located near Eagle Mountain Lake and Lake Worth. The kitchen, dining, and living area flow together to create an open-concept. The kitchen includes a pantry, large island, and plenty of cabinet storage as well as counter space. The primary bedroom is located off of living area. The primary bedroom includes a walk-in closet and primary bathroom has dual sinks, a large garden tub, and separate shower. The backyard is fully fenced and includes a small shed for extra storage. Some of the amenities offered by the HOA, include a community pool and park!
Investor Tools
$273,000
Estimated Property Value
$163,914Estimated Mortgage Balance
$109,086Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,679 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$474/month
$156/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,325
$254,380
2025
$65,000
$189,380
$254,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,325
$254,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$165,600
No
First
Oct 17, 2025
Nov 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,914
$109,086
39%
60%
$993/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,149/mo
+$1,561/mo
11.9%
12.4%