$252,000
NAL Estimated Property Value8612 Cove Meadow Ln, Fort Worth, TX, 76123
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringVinyl
Exterior
Lot Size6,730 sqft
Building Information
Year Built1993
Stories1
Garage Spaces2
Land Information
APN20726-31-11
Lot Number11
SubdivisionHulen Meadow Addition
Land UseResidential
Legal DescriptionHULEN MEADOW ADDITION BLOCK 31 LOT 11
Census Tract111024
Assessed Land Value$50,000
Assessed Improvement Value$167,174
Assessment Year2025
About this property
Newly renovated three-bedroom, two-bathroom residence in the Crowley Independent School District, directly across the street from elementary school. The living room boasts soaring vaulted ceilings, and the spacious master bedroom includes a ceiling fan, master bath with dual sinks, and a walk-in closet. Outside, discover a generously sized fenced yard and a large covered patio. Coming soon!
Investor Tools
$252,000
Estimated Property Value
$210,984Estimated Mortgage Balance
$41,016Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,649 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,626
$217,174
2025
$50,000
$167,174
$217,174
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,626
$217,174
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$219,920
No
First
Feb 26, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,984
$41,016
16%
84%
$1,319/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,319/mo
+$1,561/mo
13.7%
