$411,000
NAL Estimated Property Value9424 TIERRA VERDE Drive, Fort Worth, TX, 76177
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDouble Oven, Microwave
FlooringCarpet, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size5,497 sqft
Building Information
Year Built2012
Stories2
Garage Spaces2
Land Information
APN32942F-12-39
Lot Number39
SubdivisionPresidio Village South
Land UseResidential
Legal DescriptionPRESIDIO VILLAGE SOUTH BLOCK 12 LOT 39
Census Tract113931
Assessed Land Value$75,000
Assessed Improvement Value$312,000
Assessment Year2025
About this property
Gorgeous Move-In Ready 3 Bedroom, 2.5 bath home in a lovely neighborhood. It features: Stone exterior with an open floor plan and wood flooring, upgraded 42in cabinets, stainless steel appliances and granite countertops, includes cooktop range, dishwasher & microwave, oversized pantry, walk in closets in every room, separate shower and garden tub in the master. Beautiful kitchen to entertain your guests with plenty of extra seating. Also has an extended gazebo and shed in the backyard. A Must see! Make your dreams come true by calling it your home
Investor Tools
$411,000
Estimated Property Value
$237,909Estimated Mortgage Balance
$173,091Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,466 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,760
$387,000
2025
$75,000
$312,000
$387,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,760
$387,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$270,000
No
First
Apr 2, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,909
$173,091
42%
58%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$1,779/mo
+$701/mo
7.2%
