$470,000
NAL Estimated Property Value5836 Tuleys Creek Drive, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Convection Oven, Double Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,026 sqft
Building Information
Year Built2010
Stories2
Garage Spaces2
Land Information
APN13561-2-7
Lot Number7
SubdivisionFairways Of Fossil Creek, The
Land UseResidential
Legal DescriptionFAIRWAYS OF FOSSIL CREEK, THE BLOCK 2 LOT 7
Census Tract105007
Assessed Land Value$75,000
Assessed Improvement Value$252,156
Assessment Year2025
About this property
This beautiful 4 bedroom, 2 and a half bath home has welcoming entry way opening up to an office and a formal dining room. Living room's high ceilings and electric window shades allow stunning natural light. Upstairs features a second living area and 3 bedrooms. Spacious backyard with a covered flagstone patio. Granite countertops throughout the kitchen and built in wine cooler. Just moments from The Golf Club Fossil Creek.
Investor Tools
$470,000
Estimated Property Value
$357,553Estimated Mortgage Balance
$112,447Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,820 /month
Positive
Cash Flow Estimate:
$940 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$804/month
$617/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,302
$327,156
2025
$75,000
$252,156
$327,156
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,302
$327,156
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$240,000
No
First
Feb 19, 2021
Mar 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$357,553
$112,447
23%
76%
$2,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,030/mo
$2,956/mo
+$74/mo
7.7%
