NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$256,000

NAL Estimated Property Value

725 Panay Way Drive, Fort Worth, TX, 76108

Off Market

3 Beds

2 Bath

1,515 Sq Ft

Single Family Residence

$171.29 / sqft

Built in 1979

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

FlooringCarpet, Laminate, Tile

Exterior

Exterior FeaturesDog Run, Storage

Lot Size7,937 sqft

Building Information

Year Built1979

Stories1

Garage Spaces1

Land Information

APN46280-8-14

Lot Number14

SubdivisionWestpoint Addition (Ft Worth)

Land UseResidential

Legal DescriptionWESTPOINT ADDITION (FT WORTH) BLOCK 8 LOT 14

Census Tract110805

Assessed Land Value$50,000

Assessed Improvement Value$150,303

Assessment Year2025

About this property

YOU WILL NOT WANT TO MISS THIS ONE!!! There are so many great features and updates to this charming 3-2-1.5 home in an established west side Ft. Worth neighborhood...all ready to be yours! Great location..quick easy access to I30 & 820, close to shopping & dining opportunities just minutes away. Great layout where you can enjoy looking out of your living rm & into the back yard, watching all of the fun happen! You will LOVE the lg backyard & the extra lg. covered patio (12 x 22 - recently rebuilt) with a new patio roof installed Oct.-Nov. 2021; great for entertaining & family fun & a 10x12 shed to store your lawn items. There is also a perfect side yard area, with a gate, that can be used as a garden or a dog run for your furry family members! A large city park is just around the corner with a playground & walking trails, as well as a water park just a few minutes away. Come see this lovely home & make it your own!! Roof Installed (Oct.-Nov. 2021); HVAC 2017; Water heater 2016.

Investor Tools

$256,000

Estimated Property Value

$233,293Estimated Mortgage Balance

$22,707Estimated Equity

8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,557 /month

Positive

Cash Flow Estimate:

$519 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$445/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,063

$200,303

2025

$50,000

$150,303

$200,303

Tax History

Year

Tax Paid

Assessed Value

2024

$4,063

$200,303

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Supreme Lending

Unknown

$247,727

First

Mar 20, 2023

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$233,293

$22,707

91%

$1,486/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,486/mo

+$441/mo

9.0%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area