$193,000
NAL Estimated Property Value7932 Chaparral Dr, White Settlement, TX, 76108
$231,216 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size8,834 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN40100-2-33
Lot Number33
SubdivisionStagecoach Hills Addn-Wht Stl
Land UseResidential
Legal DescriptionSTAGECOACH HILLS ADDN-WHT STL BLOCK 2 LOT 33
Census Tract110704
Assessed Land Value$44,190
Assessed Improvement Value$137,262
Assessment Year2025
About this property
Looking for an investment property minutes from Downtown Ft. Worth? Here it is! This 1863 sqft charming home has been well-maintained throughout the years! You won't find another property at this price in this condition! Features 2 spacious living areas, open kitchen, wood flooring, covered outdoor patio, storage shed and more. This property has had the same tenant for years in its' current condition. Don't wait on this opportunity!
Investor Tools
$193,000
Estimated Property Value
$138,747Estimated Mortgage Balance
$54,253Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$231,215
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,158 /month
Positive
Cash Flow Estimate:
$386 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$439/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,299
$181,452
2025
$44,190
$137,262
$181,452
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,299
$181,452
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$143,000
No
First
Sep 25, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,747
$54,253
28%
72%
$858/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$858/mo
+$1,069/mo
12.0%
