Last 24 Hours
$346,000
NAL Estimated Property Value649 Cattlemans Way, Fort Worth, TX, 76131
Off Market
Lease
4 Beds
2 Bath
1,776 Sq Ft
$1.3 / sqft
Built in 2011Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Gas Cooktop
FlooringCarpet, Hardwood, Tile
Exterior
Lot Size5,497 sqft
Building Information
Year Built2011
Stories1
Garage Spaces2
Land Information
APN23932-H-11
Lot Number11
SubdivisionLiberty Crossing
Land UseResidential
Legal DescriptionLIBERTY CROSSING BLOCK H LOT 11
Census Tract114109
Assessed Land Value$80,000
Assessed Improvement Value$202,000
Assessment Year2025
About this property
Beautiful well maintained home for lease offers 3 bedrooms, 2 bath, and a separate study or 4th bedroom. Foyer boasts art niche with soaring ceilings in den. Generous granite countertops, Knotty Alder cabinetry and Stainless Appliances!! Master split in back. Private fenced yard and Large cover patio great for entertaining! Wonderful location, Quiet neighborhood close to schools, shopping and easy access to Hwy 287 and I-35!!!
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$710/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,784
$282,000
2025
$80,000
$202,000
$282,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,784
$282,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Credit Line (Revolving) / Heloc
$176,500
No
First
Jan 10, 2022
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,785
$184,215
53%
47%
$1,059/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$1,059/mo
+$2,251/mo
11.5%
12.4%