$201,000
NAL Estimated Property Value6735 S Creek Dr, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range
FlooringCarpet, Vinyl
Exterior
Lot Size3,049 sqft
Building Information
Year Built1984
Stories1
Garage Spaces1
Land Information
APN39350-6-9A
Lot Number9A
SubdivisionSouth Creek Addition
Land UseResidential
Legal DescriptionSOUTH CREEK ADDITION BLOCK 6 LOT 9A
Census Tract105705
Assessed Land Value$15,000
Assessed Improvement Value$164,518
Assessment Year2025
About this property
Updated home featuring luxury vinyl plank throughout and brand new carpet in bedrooms. New countertops and new appliances. We can switch all of the outlets and switches to white if the buyer would prefer. Must SEE! Can not go FHA till July 30th
Investor Tools
$201,000
Estimated Property Value
$172,183Estimated Mortgage Balance
$28,817Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,586
$179,518
2025
$15,000
$164,518
$179,518
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,586
$179,518
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$174,600
No
First
Jul 10, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,183
$28,817
14%
86%
$1,089/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,089/mo
+$441/mo
9.1%
