$384,000
5573 Cypress Willow Bend, Fort Worth, TX, 76126
$408,707 ARV
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave, Double Oven, Tankless Water Heater, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,499 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN44580N-37-10
Lot Number10
Land UseResidential
Legal DescriptionVENTANA BLOCK 37 LOT 10
Census Tract110808
Assessed Land Value$80,000
Assessed Improvement Value$326,718
Assessment Year2025
About this property
Introducing a stunning Ventana residence. This exceptional home features four bedrooms, two bathrooms and a spacious open-concept living area. Unwind in a neighborhood offering resort, style pools, dog parks, walking and biking trails, sports parks, and playgrounds. This home is zoned for Fort Worth ISD and provides convenient access to downtown Fort Worth, The Stockyards, DFW airport, etc. Within minutes of all the shopping, dining, etc. Seller is offering an $800 painting allowance.
Investor Tools
$315,335Estimated Mortgage Balance
$91,383Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$408,707
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,440 /month
Positive
Cash Flow Estimate:
$813 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$722/month
$840/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,626
$406,718
2025
$80,000
$326,718
$406,718
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,626
$406,718
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Fha
$351,386
Yes
First
May 24, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,335
$91,383
22%
78%
$2,107/mo
