$302,000
NAL Estimated Property Value10752 Emerald Park Lane, Fort Worth, TX, 76052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,223 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN12751F-4-3
Lot Number3
SubdivisionEmerald Park Addition - Fw
Land UseResidential
Legal DescriptionEMERALD PARK ADDITION - FW BLOCK 4 LOT 3
Census Tract114110
Assessed Land Value$75,000
Assessed Improvement Value$200,000
Assessment Year2025
About this property
Located in the sought after Northwest ISD, this charming 3 bedroom 2 bath home is ready for you. Open floor concept, split bedrooms, large dining room, large, open kitchen with lots of cabinets and counter space, master bath with double sinks, garden tub, stand up shower and a walk in closet. This home is located perfectly to 156 and is just a quick drive to fine dining, shopping and lots of entertainment.
Investor Tools
$302,000
Estimated Property Value
$197,617Estimated Mortgage Balance
$104,383Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,190
$275,000
2025
$75,000
$200,000
$275,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,190
$275,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$222,888
Yes
First
Jul 28, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,617
$104,383
34%
65%
$1,337/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,337/mo
+$1,333/mo
10.6%
