$319,000
NAL Estimated Property Value7100 Little Mohican Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,970 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN7218A-L-1
Lot Number1
SubdivisionCheyenne Ridge
Land UseResidential
Legal DescriptionCHEYENNE RIDGE BLOCK L LOT 1
Census Tract114009
Assessed Land Value$65,000
Assessed Improvement Value$220,000
Assessment Year2025
About this property
Gorgeous, like model, open concept home located on a corner lot. Features engineered hardwood floors in the living areas, beautiful wood beam separating the living room and nook and many more upgrades throughout. Enjoy a bonus or game room tucked down a private hallway off the kitchen area. *** Please use attached appraisal addendum for all offers ***
Investor Tools
$319,000
Estimated Property Value
$117,901Estimated Mortgage Balance
$201,099Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,914 /month
Positive
Cash Flow Estimate:
$638 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$587/month
$279/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,449
$285,000
2025
$65,000
$220,000
$285,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,449
$285,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Unknown
$131,120
No
First
Feb 19, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,901
$201,099
63%
37%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,066/mo
+$1,644/mo
10.2%
