$522,154
NAL Estimated Property Value11708 Cambria Court, Fort Worth, TX, 76008
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size13,011 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN24315-27-4
Lot Number4
SubdivisionLost Creek Addition
Land UseResidential
Legal DescriptionLOST CREEK ADDITION BLOCK 27 LOT 4
Census Tract110808
Assessed Land Value$100,000
Assessed Improvement Value$422,154
Assessment Year2025
About this property
Property Conveniently Located just off I 30 For easy commute to anywhere in the metroplex. The home is located high on a hill with great views of the downtown skyline from the upstairs balcony. It features a large open floor plan with a chefs kitchen. There is an unfinished attic room easily finished out to a second suite for mother in law or teen retreat.
Investor Tools
$522,154
Estimated Property Value
$400,856Estimated Mortgage Balance
$121,298Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,133 /month
Positive
Cash Flow Estimate:
$1,044 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$935/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,606
$522,154
2025
$100,000
$422,154
$522,154
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,606
$522,154
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Florida Cu
Conventional
$436,500
No
First
Jan 14, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,856
$121,298
23%
77%
$2,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,618/mo
+$262/mo
6.6%
