$325,000
NAL Estimated Property Value9025 Creede Trl, Fort Worth, TX, 76118
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size6,900 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN34557-29-32
Lot Number32
SubdivisionRiver Trails Addition
Land UseResidential
Legal DescriptionRIVER TRAILS ADDITION BLOCK 29 LOT 32
Census Tract106526
Assessed Land Value$70,000
Assessed Improvement Value$210,000
Assessment Year2025
About this property
PRIDE IN OWNERSHIP LIVES HERE!! Newer HVAC in 2018 and newer roof and gutters in 2019. Freshly painted! This 3 bedroom 2 bath home has updated black stainless gas range and matching dishwasher. Spacious one story fully fenced with upscale landscaping. Open feel with plant ledges, custom ceiling treatments, split bedrooms, spacious master with garden tub, separate shower and large walk in closet. Ceiling fans throughout, very well maintained and ready for the upcoming holidays!
Investor Tools
$325,000
Estimated Property Value
$300,743Estimated Mortgage Balance
$24,257Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,034 /month
Positive
Cash Flow Estimate:
$678 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$543/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,893
$280,000
2025
$70,000
$210,000
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,893
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$307,547
Yes
First
Feb 26, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,743
$24,257
7%
93%
$1,844/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,844/mo
+$83/mo
7.1%
