$347,000
NAL Estimated Property Value9025 Winding River Dr, Fort Worth, TX, 76118
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Convection Oven
Exterior
Lot Size5,497 sqft
Building Information
Year Built2002
Stories2
Garage Spaces2
Land Information
APN23264J-3-27
Lot Number27
SubdivisionLakes Of River Trails South
Land UseResidential
Legal DescriptionLAKES OF RIVER TRAILS SOUTH BLOCK 3 LOT 27
Census Tract106526
Assessed Land Value$70,000
Assessed Improvement Value$218,395
Assessment Year2025
About this property
LOCATION LOCATION LOCATION. Spacious 4-Bedroom two story brick home. Home in Lakes of River Trails and near a community lake! Experience comfort, style, and convenience in this beautiful property zoned for the acclaimed HEB School District. You can ride your bike from the house down the Trinity Trails Bike Trail all the way to downtown Fort Worth! So much more than a house, it’s a lifestyle.
Investor Tools
$347,000
Estimated Property Value
$497,832Estimated Mortgage Balance
$347,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,755
$288,395
2025
$70,000
$218,395
$288,395
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,755
$288,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Unknown
$250,000
No
First
Feb 13, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$497,832
N/A
0%
143%
$2,998/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,998/mo
$-613/mo
8.2%
