$248,000
NAL Estimated Property Value737 Dema Ln, Fort Worth, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,998 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN15045M-1-10
Lot Number10
SubdivisionGarden Meadows South Addn
Land UseResidential
Legal DescriptionGARDEN MEADOWS SOUTH ADDN BLOCK 1 LOT 10
Census Tract111203
Assessed Land Value$45,000
Assessed Improvement Value$201,748
Assessment Year2025
About this property
Welcome Home to this 3-bed, 2-bath traditional home in south Fort Worth, just minutes from Texas Health hospital and lots of retail shopping & dining. Living room features a beautiful floor-to-ceiling brick fireplace and opens to the dining area. Kitchen has granite countertops, a double sink, electric range, and great cabinet storage. Bedrooms are carpeted; master bedroom includes ensuite bathroom. Large backyard with wooded fence.
Investor Tools
$248,000
Estimated Property Value
$237,589Estimated Mortgage Balance
$10,411Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$346/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,915
$246,748
2025
$45,000
$201,748
$246,748
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,915
$246,748
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbh Bank Na
Unknown
$251,853
No
First
Apr 27, 2023
Apr 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,589
$10,411
4%
96%
$1,510/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,510/mo
+$510/mo
9.8%
