$409,000
NAL Estimated Property Value10142 Trail Ridge Dr, Benbrook, TX, 76126
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Electric Water Heater, Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size12,798 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN42437H-2-28
Lot Number28
SubdivisionTrail Ridge Subdivision
Land UseResidential
Legal DescriptionTRAIL RIDGE SUBDIVISION BLOCK 2 LOT 28
Census Tract110809
Assessed Land Value$80,000
Assessed Improvement Value$298,648
Assessment Year2025
About this property
Steve Hawkins-built, one-owner home that is immaculate and well-maintained. Large formal living and dining rooms; living is currently used as office with a temporary divider that is easily removed; corner desk can remain. Large family room with fireplace opens to kitchen and breakfast room. Light and bright. Bedrooms are split with easy access to bathrooms; marble countertops. Located on a corner lot of a cul-e-sac. Large lawn with easy-care landscaping and lovely pecan trees; two outbuildings will remain. Close to Westpark and Benbrook Middle High schools.
Investor Tools
$409,000
Estimated Property Value
$242,636Estimated Mortgage Balance
$166,364Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,454 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$702/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,384
$378,648
2025
$80,000
$298,648
$378,648
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,384
$378,648
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$274,227
No
First
Jun 4, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,636
$166,364
40%
59%
$1,645/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,720/mo
+$360/mo
6.1%
