$256,725
NAL Estimated Property Value636 Misty Mountain Dr, Fort Worth, TX, 76140
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet
Exterior
Lot Size5,497 sqft
Building Information
Year Built2009
Stories1
Garage Spaces2
Land Information
APN9613B-9-19
Lot Number19
SubdivisionDeer Creek North Add
Land UseResidential
Legal DescriptionDEER CREEK NORTH ADD BLOCK 9 LOT 19
Census Tract111027
Assessed Land Value$50,000
Assessed Improvement Value$206,725
Assessment Year2025
About this property
Charming 3 bed, 2 bath home offers comfortable living with ample space. Enjoy a bright, inviting layout perfect for families or entertaining. Relax in the private backyard. A great opportunity for a cozy retreat.
Investor Tools
$256,725
Estimated Property Value
$186,085Estimated Mortgage Balance
$70,640Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,137
$256,725
2025
$50,000
$206,725
$256,725
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,137
$256,725
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ocmbc Inc
Conventional
$188,000
No
First
Oct 10, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,085
$70,640
27%
72%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,128/mo
+$872/mo
9.3%
