$347,000
NAL Estimated Property Value6005 N Ridge Road, Fort Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size22,782 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN16280-8-15B
Lot Number15B
SubdivisionGreenfield Acres Addition-Fw
Land UseResidential
Legal DescriptionGREENFIELD ACRES ADDITION-FW BLOCK 8 LOT 15B
Census Tract114011
Assessed Land Value$66,342
Assessed Improvement Value$263,658
Assessment Year2025
About this property
Well maintained custom built, 3 bedroom, 2 bath home located on half acre lot. Home features an oversized family room, large formal dining room, spacious split bedrooms, large kitchen with tons of cabinets and stain steel appliances. Large cover patio in huge backyard with gazebo and storage building. Additional 300 sq. ft. guest house with full size kitchen and bath. Recent updates include; New Carpet, Interior Paint, HVAC unit, Water Heater, Bathroom tile, Roof in 2018. Show this one and you will not be disappointed.
Investor Tools
$347,000
Estimated Property Value
$277,010Estimated Mortgage Balance
$69,990Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,082 /month
Positive
Cash Flow Estimate:
$694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$731/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,033
$330,000
2025
$66,342
$263,658
$330,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,033
$330,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Fha
$309,294
Yes
First
Dec 21, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,010
$69,990
20%
80%
$1,855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,855/mo
+$72/mo
6.7%
