$306,204
NAL Estimated Property Value7232 Whitewood Drive, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size8,599 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN40685-7-11
Lot Number11
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 7 LOT 11
Census Tract113916
Assessed Land Value$55,000
Assessed Improvement Value$251,204
Assessment Year2025
About this property
Just in time for summer. This adorable three bedroom two bath home features a spacious living area, dining room and great backyard with pool and covered patio. AC and Furnace replaced in 2014. Keller ISD. Washer and Dryer and pool accessories included.
Investor Tools
$306,204
Estimated Property Value
$222,933Estimated Mortgage Balance
$83,271Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,837 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$420/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,507
$306,204
2025
$55,000
$251,204
$306,204
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,507
$306,204
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$246,000
Yes
First
Jun 23, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,933
$83,271
27%
73%
$1,475/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,475/mo
+$975/mo
9.6%
