$252,000
NAL Estimated Property Value632 Misty Mountain Drive, Fort Worth, TX, 76140
$279,172 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesOther
Lot Size5,497 sqft
Building Information
Year Built2009
Stories1
Garage Spaces2
Land Information
APN9613B-9-18
Lot Number18
SubdivisionDeer Creek North Add
Land UseResidential
Legal DescriptionDEER CREEK NORTH ADD BLOCK 9 LOT 18
Census Tract111027
Assessed Land Value$50,000
Assessed Improvement Value$175,172
Assessment Year2025
About this property
Lovely well maintained home in nice, established neighborhood. This home features 3 bedrooms and a study that can be used as a 4th bedroom. The elegant french doors open into the study from the living area. Sellers updated the living area with beautiful wood laminate flooring. All rooms are spacious with designer colors and all but the study have upgraded ceiling fans. The house is cooled by a brand new compressor. Bring your picky buyers, it won’t last long!
Investor Tools
$252,000
Estimated Property Value
$205,244Estimated Mortgage Balance
$46,756Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$279,171
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$728/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,481
$225,172
2025
$50,000
$175,172
$225,172
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,481
$225,172
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eecu
Conventional
$215,000
No
First
Nov 13, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,244
$46,756
18%
81%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,590/mo
+$880/mo
11.8%
