$349,900
15713 Bent Rose Way, Fort Worth, TX, 76177
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size5,354 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR312105
Lot Number26
SubdivisionOak Creek Trails
Land UseResidential
Legal DescriptionOAK CREEK TRAILS BLK C LOT 26
Census Tract020320
Assessed Land Value$85,680
Assessed Improvement Value$237,926
Assessment Year2025
Investor Tools
$105,291Estimated Mortgage Balance
$247,709Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,118 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$332/month
$572/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,220
$323,606
2025
$85,680
$237,926
$323,606
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,220
$323,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$134,750
No
First
Jul 20, 2016
Aug 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,291
$247,709
70%
30%
$808/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$1,380/mo
+$1,280/mo
9.0%
