Last 24 Hours
$456,000
NAL Estimated Property Value8912 Breezeway Drive, Godley, TX, 76044
Off Market
4 Beds
2 Bath
1,981 Sq Ft
Single Family Residence
$151.39 / sqft
Built in 2017Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size1 acre
Building Information
Year Built2017
Garage Spaces2
Land Information
APN126.3148.02020
Lot Number2
SubdivisionCanyon Ridge Addn Ph 1
Land UseResidential
Legal DescriptionLOT 2 BLK 2 CANYON RIDGE ADDN PH 1
Census Tract130100
Assessed Land Value$65,000
Assessed Improvement Value$356,409
Assessment Year2025
About this property
This much elbow room within 30 minutes of Downtown Fort Worth is what people want, so here ya go. Welcome home. The layout is so thought out with no wasted space. The color selection is spot-on and current that no one would have a problem bringing their own style. Come enjoy the northern view from the covered patio with an unobstructed view of downtown. Fourth bedroom could also be a study.
Investor Tools
$456,000
Estimated Property Value
$111,580Estimated Mortgage Balance
$344,420Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,736 /month
Positive
Cash Flow Estimate:
$912 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,707
$421,409
2025
$65,000
$356,409
$421,409
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,707
$421,409
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Credit Line (Revolving) / Heloc
$115,000
No
First
Sep 4, 2024
Oct 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,580
$344,420
75%
24%
$690/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$800/mo
+$1,585/mo
6.3%
12.4%