$377,000
NAL Estimated Property Value7449 Durness Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size9,466 sqft
Building Information
Year Built2007
Stories2
Garage Spaces2
Land Information
APN21164-5-14
Lot Number14
SubdivisionInnisbrook Place
Land UseResidential
Legal DescriptionINNISBROOK PLACE BLOCK 5 LOT 14
Census Tract114012
Assessed Land Value$75,000
Assessed Improvement Value$297,503
Assessment Year2025
About this property
Located on a massive corner lot sits this 2716 square foot home within close proximity to Boat Club Drive dining and amenities as well as Boswell High School. Inside you'll find the cleanest 2007 home you've ever seen. The kitchen features a prep island and pantry, spacious closets throughout the home including the enormous walk-in closet in the primary bedroom on the main floor, bonus game room upstairs provides additional living space, and in the grassy backyard you'll find a covered patio. Video tour and 3D tour available, see agent for details.
Investor Tools
$377,000
Estimated Property Value
$235,434Estimated Mortgage Balance
$141,566Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,262 /month
Positive
Cash Flow Estimate:
$754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$157/month
$502/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$372,503
2025
$75,000
$297,503
$372,503
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$372,503
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Va
$265,000
Yes
First
Aug 13, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,434
$141,566
37%
62%
$1,589/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$2,091/mo
+$619/mo
8.6%
