B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$401,146

NAL Estimated Property Value

10428 Lake Ter, Fort Worth, TX, 76053

Off Market

4 Beds

3 Bath

2,358 Sq Ft

Single Family Residence

$169.64 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Gas Water Heater, Microwave

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters

Lot Size5,497 sqft

Building Information

Year Built2002

Stories2

Garage Spaces2

Land Information

APN23311-5-34

Lot Number34

SubdivisionLakeview Addition

Land UseResidential

Legal DescriptionLAKEVIEW ADDITION BLOCK 5 LOT 34

Census Tract106509

Assessed Land Value$80,000

Assessed Improvement Value$321,146

Assessment Year2025

About this property

***Offer accepted and will be execute soon***. This meticulously maintained 4 bedroom, two and half bath home in the Lakeview Addition is move in ready and in the sought after HEB school district. The split bedroom floor plan provides great privacy for the owners suite away from the other 3 bedrooms along with an open floor plan. The kitchen overlooks the the living area and the high ceilings. The formal dining room area and the loft area-gameroom currently being used as 2 separate offices. Refrigerator can stay with home. There is also an HOA maintained lake with jogging trail, green space, and a gazebo available for outdoor get togethers. HVAC fully replaced in 2021, roof replaced in 2019, garage door and openers replaced in 2019. Outside key pads for each door. Centrally located to downtown Fort Worth and downtown Dallas and only 15 mins from the growing Glade Parks area.

Investor Tools

$401,146

Estimated Property Value

$361,769Estimated Mortgage Balance

$39,377Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,407 /month

Positive

Cash Flow Estimate:

$802 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$658/month

$368/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,892

$401,146

2025

$80,000

$321,146

$401,146

Tax History

Year

Tax Paid

Assessed Value

2024

$5,892

$401,146

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Fha

$376,475

Yes

First

Mar 1, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$361,769

$39,377

90%

$2,258/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$2,626/mo

$-241/mo

7.1%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area