$280,000
NAL Estimated Property Value8263 Longford Drive, Fort Worth, TX, 76116
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,398 sqft
Building Information
Year Built1957
Stories1
Garage Spaces2
Land Information
APN45390-8-6
Lot Number6
SubdivisionWaverly Park Addition
Land UseResidential
Legal DescriptionWAVERLY PARK ADDITION BLOCK 8 LOT 6
Census Tract105203
Assessed Land Value$35,000
Assessed Improvement Value$245,000
Assessment Year2025
About this property
Beautifully updated home conveniently located near 820 and Camp Bowie. Floor plan has 2 living spaces and a nice open kitchen. Updates completed Aug. '20 include a new 30 yr roof, garage doors, paint inside and out, AC and furnace, all flooring, granite counter tops, back splash, stainless appliances, all sinks, plumbing fixtures and light fixtures, hardware, shower and tub surrounds and much more! This home is vacant and move in ready.
Investor Tools
$280,000
Estimated Property Value
$192,407Estimated Mortgage Balance
$87,593Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,407
$280,000
2025
$35,000
$245,000
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,407
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$214,830
Yes
First
Dec 28, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,407
$87,593
31%
69%
$1,289/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,289/mo
+$638/mo
8.3%
