$448,000
NAL Estimated Property Value9929 Delamere Dr, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size8,272 sqft
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN40892-4-51
Lot Number51
SubdivisionSunset Hills Addition
Land UseResidential
Legal DescriptionSUNSET HILLS ADDITION BLOCK 4 LOT 51
Census Tract113934
Assessed Land Value$70,000
Assessed Improvement Value$325,161
Assessment Year2025
About this property
Great two story property on a cul-de-sac lot.Fenced oversized backyard with deck. Bonus room that can be used as a media room or game room. All bedrooms are upstairs. Newly painted, new flooring, and ready for tenants. Walking trails and shopping close by. Pets on case by case basis. an additional fee of 75 is added to rent for each pet. Military, Police, and Firefighter discount
Investor Tools
$448,000
Estimated Property Value
$71,305Estimated Mortgage Balance
$376,695Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,688 /month
Positive
Cash Flow Estimate:
$896 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$924/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,852
$395,161
2025
$70,000
$325,161
$395,161
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,852
$395,161
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$100,000
No
First
Aug 2, 2013
Sep 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$71,305
$376,695
84%
16%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
N/A
+$3,570/mo
9.6%
