Last 24 Hours
$491,000
NAL Estimated Property Value8924 Hawley Dr, Fort Worth, TX, 76244
Off Market
4 Beds
4 Bath
3,491 Sq Ft
$113.72 / sqft
Built in 2008Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,599 sqft
Building Information
Year Built2008
Stories2
Garage Spaces2
Land Information
APN17781C-66-26
Lot Number26
SubdivisionHeritage Addition-Fort Worth
Land UseResidential
Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 66 LOT 26
Census Tract113947
Assessed Land Value$75,000
Assessed Improvement Value$401,740
Assessment Year2025
About this property
Located in the resort styled Heritage subdivision and exemplary Keller ISD, this home is a RARE FIND! With a spacious family room, 4 bedrooms, an office, upstairs loft area, and media room, you will have all the space you need for your family! This gorgeous home also backs up to a GREENBELT! Walk right out onto the jogging or biking trails and reach the playground within minutes! So many upgrades, you just have to see it for yourself! Roof replaced in 2018. Resort living features Private fishing ponds, Walking trails, Pools, Tennis courts, Sand Volleyball, Clubhouse, Gym, Spray park & More!
Investor Tools
$491,000
Estimated Property Value
$296,319Estimated Mortgage Balance
$194,681Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,946 /month
Positive
Cash Flow Estimate:
$982 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$989/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,413
$476,740
2025
$75,000
$401,740
$476,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,413
$476,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$334,900
No
First
Jun 11, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,319
$194,681
39%
60%
$2,008/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,208/mo
+$1,362/mo
8.7%
12.4%