$318,000
NAL Estimated Property Value7404 Durness Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,848 sqft
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APN21164-6-12
Lot Number12
SubdivisionInnisbrook Place
Land UseResidential
Legal DescriptionINNISBROOK PLACE BLOCK 6 LOT 12
Census Tract114012
Assessed Land Value$75,000
Assessed Improvement Value$197,000
Assessment Year2025
About this property
This wonderful Open and Spacious Floor plan ready for its new owners. Snuggled in Innisbrook Place walking distance from the community pool. Kitchen is open with lots of natural light and large walk in pantry. Bright and Inviting living room with cozy Gas Fireplace. Split Master bedroom offers dual sinks, Large Walk in closet, Garden Tub and separate Shower. Spacious utility room with room for a freezer. Step out back to the large covered patio perfect for grilling and entertaining.
Investor Tools
$318,000
Estimated Property Value
$185,217Estimated Mortgage Balance
$132,783Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,908 /month
Positive
Cash Flow Estimate:
$636 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$559/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,120
$272,000
2025
$75,000
$197,000
$272,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,120
$272,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$212,430
No
First
Nov 8, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,217
$132,783
41%
58%
$1,274/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,774/mo
+$936/mo
10.2%
