$415,000
5104 Postwood Dr, Fort Worth, TX, 76244
$424,035 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dryer, Dishwasher, Gas Cooktop, Disposal, Gas Oven, Gas Range, Microwave, Refrigerator, Washer
FlooringLuxury Vinyl Plank, Tile, Vinyl
Exterior
Lot Size6,900 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN44715R-48-2
Lot Number2
SubdivisionVillages Of Woodland Springs
Land UseResidential
Legal DescriptionVILLAGES OF WOODLAND SPRINGS BLOCK 48 LOT 2
Census Tract113944
Assessed Land Value$70,000
Assessed Improvement Value$414,284
Assessment Year2025
Investor Tools
$167,969Estimated Mortgage Balance
$316,315Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$424,034
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,906 /month
Positive
Cash Flow Estimate:
$969 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$791/month
$297/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$484,284
2025
$70,000
$414,284
$484,284
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$484,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$225,225
Yes
First
Mar 24, 2015
Apr 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,969
$316,315
65%
35%
$1,351/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$1,648/mo
+$1,922/mo
8.8%
