$294,000
NAL Estimated Property Value6137 Tilapia Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Microwave, Plumbed For Ice Maker, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,094 sqft
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APN24819-G-53
Lot Number53
SubdivisionMarine Creek Ranch Addition
Land UseResidential
Legal DescriptionMARINE CREEK RANCH ADDITION BLOCK G LOT 53
Census Tract114010
Assessed Land Value$70,000
Assessed Improvement Value$197,857
Assessment Year2025
About this property
BUYERS FINANCING FELL THRU SO THIS BEAUTIFUL HOME IS ON THE MARKET!! Fabulous home with great curb appeal with landscaped front lawn located in a wonderful neighborhood. Open concept living, kitchen, & informal dining with split bedrooms for privacy. The open study could be used as an office or playroom. Kitchen with beautiful countertops and island. Spacious Master and bath. Back lawn has an inviting outdoor living area in the covered patio.
Investor Tools
$294,000
Estimated Property Value
$170,165Estimated Mortgage Balance
$123,835Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,405
$267,857
2025
$70,000
$197,857
$267,857
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,405
$267,857
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$194,750
No
First
Dec 2, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,165
$123,835
42%
58%
$1,168/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,343/mo
+$1,367/mo
11.1%
