$315,000
3913 Orlando Springs Dr, Fort Worth, TX, 76123
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Ice Maker, Microwave
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Exterior FeaturesStorage
Lot Size6,970 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN15051J-8-36
Lot Number36
SubdivisionGarden Springs Addition
Land UseResidential
Legal DescriptionGARDEN SPRINGS ADDITION BLOCK 8 LOT 36
Census Tract111024
Assessed Land Value$50,000
Assessed Improvement Value$276,353
Assessment Year2025
About this property
Welcome to this 4-Bedroom, 3-Bath home located in the Garden Springs neighborhood in the Crowley School District. This home features a formal living and dining area that flows into the kitchen and family room with a cozy fireplace. The kitchen had an island and breakfast nook. A very nice, covered porch at the back of the home. Interior walls have been freshly painted. Flooring includes wood and ceramic tile with carpet in bedrooms. Storage building in the back yard. Open floor plan. Survey available.
Investor Tools
$49,290Estimated Mortgage Balance
$296,710Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,076 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,509
$326,353
2025
$50,000
$276,353
$326,353
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,509
$326,353
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Home Mortgage Inc
Va
$134,250
Yes
First
Mar 18, 2004
Apr 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$49,290
$296,710
85%
14%
$805/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$805/mo
+$2,765/mo
12.4%
