$243,000
NAL Estimated Property Value7448 Beckwood Drive, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,976 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN25510-5-13
Lot Number13
SubdivisionMeadowbrook Acres Addition
Land UseResidential
Legal DescriptionMEADOWBROOK ACRES ADDITION BLOCK 5 LOT 13
Census Tract106513
Assessed Land Value$35,000
Assessed Improvement Value$150,843
Assessment Year2025
About this property
Investment opportunity, great rental potential, handyman special or a fix and flip! Front office could easily be used as a fourth bedroom. Great interior lot property tucked in the middle of quiet neighborhood close to highways. Large metal gate on wheels if needed for a trailer or two. Priced to sell. Investors bring your offers. Buyer and buyers agent to verify all information. Please do not change title company.
Investor Tools
$243,000
Estimated Property Value
$193,392Estimated Mortgage Balance
$49,608Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,685
$185,843
2025
$35,000
$150,843
$185,843
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,685
$185,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$206,800
No
First
Nov 17, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,392
$49,608
20%
80%
$1,240/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,240/mo
+$687/mo
9.5%
