$334,627
NAL Estimated Property Value7812 Natalie Drive, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,078 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN16820-47-7
Lot Number7
SubdivisionHallmark Addition
Land UseResidential
Legal DescriptionHALLMARK ADDITION BLOCK 47 LOT 7
Census Tract106005
Assessed Land Value$30,000
Assessed Improvement Value$304,627
Assessment Year2025
About this property
Beautifully updated 4 bedroom home conventionality located with quick access to I35. Layout offers 2 living or dining spaces, large bedrooms, and an open kitchen. Master has a walk in closet and dual sinks. Updates completed July '20 include paint inside and out, all flooring, granite throughout, all plumbing fixtures and light fixtures, stainless appliances, back splash, all sinks, bathtub, tub and shower tile surrounds, hardware and much more! Great backyard has a large covered patio, shade trees and a storage shed. This one is vacant and move in ready.
Investor Tools
$334,627
Estimated Property Value
$202,338Estimated Mortgage Balance
$132,289Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,008 /month
Positive
Cash Flow Estimate:
$669 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,023
$334,627
2025
$30,000
$304,627
$334,627
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,023
$334,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$206,150
No
First
Aug 21, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,338
$132,289
39%
60%
$1,356/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,356/mo
+$1,029/mo
8.6%
