$237,000
NAL Estimated Property Value5904 Heatherglen Terrace, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size5,249 sqft
Building Information
Year Built1997
Stories1
Garage Spaces2
Land Information
APN24813-8-10
Lot Number10
SubdivisionMarine Creek Hills Addition
Land UseResidential
Legal DescriptionMARINE CREEK HILLS ADDITION BLOCK 8 LOT 10
Census Tract114009
Assessed Land Value$60,000
Assessed Improvement Value$144,187
Assessment Year2025
About this property
This is the perfect starter home. Move in ready. Ceramic tile and wood laminate flooring. Freshly painted rooms lots of space. Lovely eat in kitchen. Nicely landscaped front yard, back yard backs up to the middle school. Brand new roof and HVAC is brand new, both inside and outside, with a transferrable warranty. Fence is brand new as well. Great location close to main highways, shopping and schools. Professional pictures coming soon. Open House December 5 from 1-3.
Investor Tools
$237,000
Estimated Property Value
$0Estimated Mortgage Balance
$237,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$596/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,971
$204,187
2025
$60,000
$144,187
$204,187
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,971
$204,187
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$237,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
N/A
+$2,710/mo
13.7%
