$314,000
NAL Estimated Property Value6236 Topsail Drive, Fort Worth, TX, 76179
$354,842 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesLighting
Lot Size5,502 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN23367-L-12
Lot Number12
SubdivisionLake Vista Ranch
Land UseResidential
Legal DescriptionLAKE VISTA RANCH BLOCK L LOT 12
Census Tract114012
Assessed Land Value$80,000
Assessed Improvement Value$231,000
Assessment Year2025
About this property
Beautifully maintained 2 story property in the new Lake Vista Ranch subdivision, Spacious throughout, Upstairs Master Suite with sitting area, 2 walk in closets, Come relax in your master bath with separate vanities and garden tub creating spa environment, French doors inviting you into the office, Open concept kitchen with plenty of workspace and breakfast bar, Large living room and game room. Oversized walk in pantry -laundry with floor to ceiling shelving, Walking distance to Boswell High School.
Investor Tools
$314,000
Estimated Property Value
$209,698Estimated Mortgage Balance
$104,302Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$354,842
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,836
$311,000
2025
$80,000
$231,000
$311,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,836
$311,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Fha
$241,544
Yes
First
Sep 30, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,698
$104,302
33%
67%
$1,449/mo
