$269,000
NAL Estimated Property Value1412 Timbercreek Road, Benbrook, TX, 76126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size8,999 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN42170-1-27
Lot Number27
SubdivisionTimber Creek Addition
Land UseResidential
Legal DescriptionTIMBER CREEK ADDITION BLOCK 1 LOT 27
Census Tract110905
Assessed Land Value$41,320
Assessed Improvement Value$203,180
Assessment Year2025
About this property
Carpet and tile just cleaned. Updated Kitchen.Master with walk in closet. Master bath has double vanities and a knee space for stool. Handicap rails. Big shower. Covered Patio, Storage building, sprinkler system. Beautifully landscaped yard.
Investor Tools
$269,000
Estimated Property Value
$75,233Estimated Mortgage Balance
$193,767Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,576
$244,500
2025
$41,320
$203,180
$244,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,576
$244,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$84,000
No
First
Dec 11, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$75,233
$193,767
72%
28%
$504/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$504/mo
+$1,576/mo
9.3%
