$255,570
NAL Estimated Property Value5861 Coleman St, Westworth Village, TX, 76114
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater
FlooringCeramic Tile, Hardwood, Linoleum, Wood
Exterior
Exterior FeaturesStorage
Lot Size6,599 sqft
Building Information
Year Built1954
Stories1
Garage Spaces1
Land Information
APN46210-15-16
Lot Number16
SubdivisionWestover Acres
Land UseResidential
Legal DescriptionWESTOVER ACRES BLOCK 15 LOT 16
Census Tract110600
Assessed Land Value$100,000
Assessed Improvement Value$155,570
Assessment Year2025
About this property
This charming home is situated within walking distance to Burton Hill Elementary School. It is also located near the River District with easy access to the Trinity Trails. It boasts not one, but two spacious living rooms that allow for an office, playroom, or a flex space. The living rooms, kitchen, primary bedroom and bathroom are freshly painted. The backyard is spacious with a shed and water fountain. Come see this one of a kind home in this beautiful and quaint neighborhood!
Investor Tools
$255,570
Estimated Property Value
$153,380Estimated Mortgage Balance
$102,190Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,533 /month
Positive
Cash Flow Estimate:
$511 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,280
$255,570
2025
$100,000
$155,570
$255,570
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,280
$255,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$166,400
No
First
Mar 23, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,380
$102,190
39%
60%
$998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$998/mo
+$1,387/mo
11.2%
