$277,000
NAL Estimated Property Value1101 Trammell Drive, Benbrook, TX, 76126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size10,799 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN16250-1-1
Lot Number1
SubdivisionGreenbriar Addition-Benbrook
Land UseResidential
Legal DescriptionGREENBRIAR ADDITION-BENBROOK BLOCK 1 LOT 1
Census Tract110905
Assessed Land Value$50,000
Assessed Improvement Value$218,092
Assessment Year2025
About this property
Updated 3 bedroom, 2 bathroom, 2 car garage home with easy access to Benbrook Lake and everything Fort Worth has to offer. Updates completed in August ’19 include roof, paint, flooring, granite countertops, fixtures, hardware and much more. Nicely upgraded energy efficient windows, vaulted ceiling, large workbench bonus area in garage and large fenced yard. Convenient location to malls, major freeways and minutes from downtown Fort Worth.
Investor Tools
$277,000
Estimated Property Value
$140,945Estimated Mortgage Balance
$136,055Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,629
$268,092
2025
$50,000
$218,092
$268,092
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,629
$268,092
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$162,000
No
First
Oct 11, 2019
Nov 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,945
$136,055
49%
51%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$972/mo
+$1,108/mo
9.0%
