$588,370
NAL Estimated Property Value9724 Birdville Way, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,196 sqft
Building Information
Year Built2007
Stories2
Garage Spaces2
Land Information
APN17781C-97-14
Lot Number14
SubdivisionHeritage Addition-Fort Worth
Land UseResidential
Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 97 LOT 14
Census Tract113949
Assessed Land Value$100,000
Assessed Improvement Value$488,370
Assessment Year2025
About this property
Beautiful home with everything but gameroom and media room is downstairs. Office in the front. Beautiful bit Kitchen w breakfast bar,island, gas cooktop, stainless steel appliances, walk in pantry,rich oak cabinets and granite counters.Wood Floors, stone Fireplace. Big Gameroom, Media room and full bath upstairs.Floored attic. Walk in Closets in 2 bedrooms. Jack & Jill bath 2 new hot water heaters April 2020!
Investor Tools
$588,370
Estimated Property Value
$309,046Estimated Mortgage Balance
$279,324Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,530 /month
Positive
Cash Flow Estimate:
$1,177 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,116/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,452
$588,370
2025
$100,000
$488,370
$588,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,452
$588,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$308,000
No
First
Jun 30, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$309,046
$279,324
47%
53%
$2,087/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,487/mo
+$1,083/mo
7.3%
