$365,000
NAL Estimated Property Value12604 Summerwood Dr, Fort Worth, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Tile
Exterior
Lot Size5,589 sqft
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APN18204B-4-29
Lot Number29
SubdivisionHighpoint Hill Ph I
Land UseResidential
Legal DescriptionHIGHPOINT HILL PH I BLOCK 4 LOT 29
Census Tract111029
Assessed Land Value$75,000
Assessed Improvement Value$226,795
Assessment Year2025
About this property
Beautiful five bedroom, three and a half bathroom home located close to fabulous schools, terrific shopping, state of the art medical facilities and wonderful restaurants. Despite its close proximity to all you need, the neighborhood maintains a private and quiet, family friendly feeling. Buyers will enjoy having a large living room on both levels and the convenience of a functional downstairs office, playroom or workout room! The wonderful storage, open concept and ideal floor plan make this inviting home a dream for a range of life stages.
Investor Tools
$365,000
Estimated Property Value
$361,444Estimated Mortgage Balance
$3,556Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$449/month
$226/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,566
$301,795
2025
$75,000
$226,795
$301,795
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,566
$301,795
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$373,117
Yes
First
Aug 16, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$361,444
$3,556
0%
99%
$2,238/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,464/mo
$-444/mo
6.6%
