$311,347
NAL Estimated Property Value1000 Camp Verde Dr, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCombination
Exterior
Lot Size5,998 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00.3835.0010.0050.00.02.00
Lot Number50
SubdivisionTravis Ranch Ph 3a
Land UseResidential
Legal DescriptionTRAVIS RANCH PH 3A, BLOCK J, LOT 50
Census Tract050207
Assessed Land Value$75,000
Assessed Improvement Value$236,347
Assessment Year2025
About this property
welcome to this gorgeous neighborhood! Terrific 4 bedroom and home with 2 car garage. The Kitchen boasts generous counter space. Picture evening by the fireplace and morning having coffee out on the patio in the backyard. The main bedroom a private ensuite with a walk-in closet and much more. Seller would give credit for closing.
Investor Tools
$311,347
Estimated Property Value
$254,756Estimated Mortgage Balance
$56,591Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,112 /month
Positive
Cash Flow Estimate:
$704 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$610/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,765
$311,347
2025
$75,000
$236,347
$311,347
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,765
$311,347
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$263,500
No
First
Nov 8, 2022
Dec 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,756
$56,591
18%
82%
$1,910/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,270/mo
+$1,070/mo
12.9%
