$306,000
NAL Estimated Property Value6219 Farrah Dr, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size5,332 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN307-16-40
Lot Number40
SubdivisionAlexandra Meadows
Land UseResidential
Legal DescriptionALEXANDRA MEADOWS BLOCK 16 LOT 40
Census Tract105008
Assessed Land Value$60,000
Assessed Improvement Value$242,332
Assessment Year2025
About this property
Magnificently maintained 3 bed, 2 bath home. Open kitchen, living, and dining area with high ceiling. Split bedroom layout. Dual vanity in master bathroom. Large decked patio with wonderful landscaping.
Investor Tools
$306,000
Estimated Property Value
$181,609Estimated Mortgage Balance
$124,391Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$739/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,338
$302,332
2025
$60,000
$242,332
$302,332
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,338
$302,332
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$204,000
No
First
Sep 10, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,609
$124,391
40%
59%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,554/mo
+$1,116/mo
10.5%
