$316,000
NAL Estimated Property Value6812 S Creek Drive, Fort Worth, TX, 76133
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate, Vinyl
Exterior
Lot Size7,427 sqft
Building Information
Year Built1984
Stories2
Garage Spaces2
Land Information
APN39350-3-25
Lot Number25
SubdivisionSouth Creek Addition
Land UseResidential
Legal DescriptionSOUTH CREEK ADDITION BLOCK 3 LOT 25
Census Tract105705
Assessed Land Value$30,000
Assessed Improvement Value$273,000
Assessment Year2025
About this property
Calling all investors! Sale includes 6812 & 6814 S Creek - full duplex. This rental will cash flow as-is and has approval for Section 8 housing. Units need some TLC and attention but would be the perfect rental for the right investor. 2 parking spaces per unit, as well as 1 carport space. Large back yards. Both bedrooms have connecting full baths with half bath down. Full size laundry closet. These units won't last long!
Investor Tools
$316,000
Estimated Property Value
$260,507Estimated Mortgage Balance
$55,493Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,462
$303,000
2025
$30,000
$273,000
$303,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,462
$303,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Total Quality Financial Inc
Conventional
$266,400
No
First
Feb 20, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,507
$55,493
17%
82%
$1,598/mo
