Last 24 Hours
$273,000
NAL Estimated Property Value8032 Natalie Dr, Fort Worth, TX, 76134
Off Market
3 Beds
2 Bath
2,154 Sq Ft
$125.35 / sqft
Built in 1991Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,728 sqft
Building Information
Year Built1991
Stories1
Garage Spaces2
Land Information
APN39315-9-5
Lot Number5
SubdivisionSouth Brook Addition
Land UseResidential
Legal DescriptionSOUTH BROOK ADDITION BLOCK 9 LOT 5
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$240,000
Assessment Year2025
About this property
BUYER DIDNT GET FULLY APPROVED FOR SOLAR PANELS AND HAD TO TERMINATE CONTRACT! BUYER MUST BE FULLY APPROVED FOR SP, PANELS ARE BEING OWN SO NO REMOVAL IS ALLOWED! SELLER HAS MADE REPAIRS AND IS NOT WILLING TO MAKE ANY MORE! ALL INFORMATION REGARDING THE PANELS ARE UPLOADED. Well-maintained SPACIOUS home is the South Brook addition of South Fort Worth. This three bedroom, two bath home features hardwood floors, split bedrooms, two wood-burning fireplaces and a two-car garage! A gigantic second living area on the back side of the house is perfect for entertaining! This property is ready for its new owner! SELLER WILL BE PUTTING 10K TOWARD the SOLAR Panels. Brand New HVAC.. NO BLIND OFFERS
Investor Tools
$273,000
Estimated Property Value
$245,262Estimated Mortgage Balance
$27,738Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,707
$270,000
2025
$30,000
$240,000
$270,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,707
$270,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$265,109
Yes
First
May 16, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,262
$27,738
10%
90%
$1,590/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,590/mo
+$337/mo
8.5%
12.4%