$1,320,000
NAL Estimated Property Value5857 Park Vista Cir, Fort Worth, TX, 76244
Off Market
Commercial
Highlights
Interior
FlooringVinyl, Wood
Exterior
Lot Size25,700 sqft
Building Information
Year Built2003
Land Information
APN31787H-5-9R2
Lot Number9R2
SubdivisionPark Vista Business Park Addn
Land UseCommercial
Legal DescriptionPARK VISTA BUSINESS PARK ADDN BLOCK 5 LOT 9R2
Census Tract113948
Assessed Land Value$96,375
Assessed Improvement Value$1,223,625
Assessment Year2025
Investor Tools
$1,320,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,320,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,050 /month
Positive
Cash Flow Estimate:
$3,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,790/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,880
$1,320,000
2025
$96,375
$1,223,625
$1,320,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,880
$1,320,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,320,000
100%
0%
$0/mo
