$340,645
NAL Estimated Property Value9204 Centennial Drive, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size5,663 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN17799G-2-44
Lot Number44
SubdivisionHeritage Glen Addn-Fort Worth
Land UseResidential
Legal DescriptionHERITAGE GLEN ADDN-FORT WORTH BLOCK 2 LOT 44
Census Tract113936
Assessed Land Value$65,000
Assessed Improvement Value$275,645
Assessment Year2025
About this property
IMMACULATE 4 BEDROOMS HOME ON A PREMIUM LOT THAT OVERLOOKS AND BACKUPS THE GREENBELT WITH WATER VIEW, HAS A VERY OPEN FLOOR PLAN WITH HIGH CEILINGS IN LIVING AREA AND MASTER ROOM, ADJOINING EAT IN KITCHEN WITH CERAMIC TILE FLOORS AND HUGE PANTRY , VERY SPACIOUS MASTER BEDROOM WITH WALK IN CLOSET, MASTER BATH HAS SEPARATE SHOWER, NEW ROOF, AC UNIT 2 YEARS OLD, HAS A SPLIT FLOOR PLAN. HIGHLY RATED SCHOOLS, GREAT LOCATION EASY ACCESS TO SHOPPING.
Investor Tools
$340,645
Estimated Property Value
$166,272Estimated Mortgage Balance
$174,373Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,044 /month
Positive
Cash Flow Estimate:
$681 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,849
$340,645
2025
$65,000
$275,645
$340,645
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,849
$340,645
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$187,920
No
First
Jun 1, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,272
$174,373
51%
49%
$1,127/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,327/mo
+$1,553/mo
10.1%
