$288,000
NAL Estimated Property Value616 Bus Fm 1187 W, Crowley, TX, 76036
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Other
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Lot Size1 acre
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APNA1243-2D05A
SubdivisionPool, Beverly Survey
Land UseResidential
Legal DescriptionPOOL, BEVERLY SURVEY ABSTRACT 1243 TRACT 2D05A
Census Tract111022
Assessed Land Value$84,060
Assessed Improvement Value$163,958
Assessment Year2025
About this property
Just 15 minutes from Downtown Fort Worth. This charming home is in a nice area. Home has 3 bed 2 baths, since on an acre of land and has been well maintained. House to be sold as-is. Please excuse boxes as sellers are relocating.
Investor Tools
$288,000
Estimated Property Value
$227,326Estimated Mortgage Balance
$60,674Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,728 /month
Positive
Cash Flow Estimate:
$576 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,062
$248,018
2025
$84,060
$163,958
$248,018
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,062
$248,018
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$240,559
No
First
May 16, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,326
$60,674
21%
79%
$1,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,443/mo
+$767/mo
9.2%
