$2,600
7317 Yolanda Dr, Fort Worth, TX, 76112
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
Exterior
Lot Size9,997 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN25515-1-20
Lot Number20
SubdivisionMeadowbrook East Addition
Land UseResidential
Legal DescriptionMEADOWBROOK EAST ADDITION BLOCK 1 LOT 20
Census Tract106503
Assessed Land Value$50,000
Assessed Improvement Value$187,492
Assessment Year2025
About this property
Fully remodeled 4-bedroom, 2.5-bathroom home with modern updates throughout. The home features a spacious living area with a fireplace, an updated kitchen with a gas range and dishwasher, and washer and dryer included. Additional features include a 2-car garage, tankless water heater, updated flooring, remodeled bathrooms, modern lighting, and a landscaped yard with a gated entrance. Some final finishes will be completed once a qualified tenant is approved.
Investor Tools
$249,279Estimated Mortgage Balance
$70,721Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$406/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,267
$237,492
2025
$50,000
$187,492
$237,492
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,267
$237,492
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
General Mortgage Capital Corp
Conventional
$250,000
No
First
Jul 7, 2026
Aug 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,279
$70,721
22%
78%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,499/mo
+$886/mo
8.9%
