$267,000
NAL Estimated Property Value9004 Cheswick Dr, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,663 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN32926C-7-50
Lot Number50
SubdivisionPoynter Crossing Addition
Land UseResidential
Legal DescriptionPOYNTER CROSSING ADDITION BLOCK 7 LOT 50
Census Tract111023
Assessed Land Value$50,000
Assessed Improvement Value$183,619
Assessment Year2025
About this property
Well maintained 3 bedroom 2 bath home! Would be a great rental property or for a first time homebuyer. Separate formal dining area that overlooks the kitchen and living area and another breakfast area in the kitchen. Granite counter tops in the kitchen, huge walk in pantry, lots of cabinets and counter space. Master bedroom is very spacious! Separate shower and tub with a large walk in closet. This area is growing and the property is close to shopping, easy access to the Chisholm Tollway and more! Short distance from community pool and playground.
Investor Tools
$267,000
Estimated Property Value
$408,719,710Estimated Mortgage Balance
$267,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$664/month
$66/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,630
$233,619
2025
$50,000
$183,619
$233,619
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,630
$233,619
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Royal Bank Of Canada
Commercial
$410,500,000
No
First
Feb 5, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$408,719,710
N/A
0%
153079%
$2,461,155/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,461,221/mo
$-2,458,341/mo
12.9%
