$385,000
620 Darlington Trl, Fort Worth, TX, 76131
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Electric Oven, Microwave
FlooringLaminate
Exterior
Lot Size5,497 sqft
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APN8666-7-36
Lot Number36
SubdivisionCreekwood Addition
Land UseResidential
Legal DescriptionCREEKWOOD ADDITION BLOCK 7 LOT 36
Census Tract114109
Assessed Land Value$85,000
Assessed Improvement Value$327,211
Assessment Year2025
About this property
Come and see this beautiful five bedroom ,two story house in a nice neighborhood. This house is freshly painted, new LED lighting features, Brand new air -conditional system. Open concept space, high ceiling family room. Easy access to three different HWY's I-287,I-35 and I-820. The community is surrounded with a lot of shopping center and restaurants. Enjoy neighborhood Park and Lake with great sky view and swimming ducks.
Investor Tools
$46,727Estimated Mortgage Balance
$397,273Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,664 /month
Positive
Cash Flow Estimate:
$888 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,011/month
$324/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,916
$412,211
2025
$85,000
$327,211
$412,211
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,916
$412,211
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home American Mortgage Corp
Unknown
$117,235
No
First
Nov 19, 2004
Dec 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$46,727
$397,273
89%
11%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$324/mo
+$2,346/mo
7.2%
