$178,000
NAL Estimated Property Value8313 Melrose Street W, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size9,592 sqft
Building Information
Year Built1960
Stories1
Land Information
APN25485-2-14
Lot Number14
SubdivisionMeadow Park Addn-Wht Stlment
Land UseResidential
Legal DescriptionMEADOW PARK ADDN-WHT STLMENT BLOCK 2 LOT 14
Census Tract110706
Assessed Land Value$11,990
Assessed Improvement Value$119,106
Assessment Year2025
About this property
Come see this adorable bungalow on the West side of Fort Worth today and call it home! This cozy home has all the right touches including newer tile in the bathroom and laundry room. An oversized lot that backs up to a green space and provides plenty of room to roam. This home is centrally located and within walking distance to the brand new inclusive children's playground, public library, rec. center and community garden. What a lovely place to make it home for the holidays. View it today, call it home tomorrow!
Investor Tools
$178,000
Estimated Property Value
$133,701Estimated Mortgage Balance
$44,299Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,068 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$209/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,618
$131,096
2025
$11,990
$119,106
$131,096
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,618
$131,096
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$145,319
Yes
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,701
$44,299
24%
75%
$872/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$872/mo
+$1,055/mo
13.0%
