$544,000
NAL Estimated Property Value6513 Floyd Drive, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesBuilt-In Gas Range, Convection Oven, Dishwasher, Double Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size14,998 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN34315-65-10
Lot Number10
SubdivisionRidglea Addition
Land UseResidential
Legal DescriptionRIDGLEA ADDITION BLOCK 65 LOT 10
Census Tract102402
Assessed Land Value$110,000
Assessed Improvement Value$358,035
Assessment Year2025
About this property
Adorable! Pristine home in sought after Ridglea Hills has been completely updated. 3 bedrooms plus 2 remodeled baths PLUS an office provide plenty of space for everyone. Backyard oasis features a recently renovated pool surrounded by a lush green yard with established landscaping on a large lot. Too many updates to list - inside & outside - this home delivers it all!
Investor Tools
$544,000
Estimated Property Value
$285,462Estimated Mortgage Balance
$258,538Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,264 /month
Positive
Cash Flow Estimate:
$1,088 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,051/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,894
$468,035
2025
$110,000
$358,035
$468,035
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,894
$468,035
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$315,000
No
First
Jun 21, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,462
$258,538
47%
52%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,889/mo
+$38/mo
4.3%
