$623,699
NAL Estimated Property Value10709 San Simeon Lane, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size1.00 acres
Building Information
Year Built2002
Stories1
Garage Spaces3
Land Information
APN23067-F-45
Lot Number45
SubdivisionLago Vista At Bonds Ranch Addn
Land UseResidential
Legal DescriptionLAGO VISTA AT BONDS RANCH ADDN BLOCK F LOT 45
Census Tract114106
Assessed Land Value$120,750
Assessed Improvement Value$502,949
Assessment Year2025
About this property
Awesome open floorplan on just over a acre in Eagle Mtn Isd ! Come check out this beautifully laid out 4 Bedroom 3 Full Baths 3 Car Garage home ! New carpet , recently installed wood laminate floors. Watch the sunrise on the cover front porch or enjoy the sunset on the cover back porch. Huge backyard completely fenced ! Close to Eagle Mountain Lake , Schools, shopping, restaurants and highways. Community pool, park and lake ! Make your appointment today ! Back on the market . Buyer decided on New Construction Home
Investor Tools
$623,699
Estimated Property Value
$326,470Estimated Mortgage Balance
$297,229Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,742 /month
Positive
Cash Flow Estimate:
$1,247 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,508/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,972
$623,699
2025
$120,750
$502,949
$623,699
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,972
$623,699
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$355,500
No
First
Jan 6, 2022
Feb 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$326,470
$297,229
47%
52%
$2,132/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$3,032/mo
$-322/mo
5.2%
