$256,000
NAL Estimated Property Value1801 Diamond Lake Trl, Fort Worth, TX, 76247
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,502 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR285758
Lot Number15
SubdivisionHarriet Creek Ranch Ph 4
Land UseResidential
Legal DescriptionHARRIET CREEK RANCH PH 4 BLK 9A LOT 15
Census Tract020319
Assessed Land Value$59,125
Assessed Improvement Value$185,047
Assessment Year2025
About this property
Cozy home with brand new carpet, split bedrooms, granite counters in kitchen, and covered patio, and a large back yard. Additional features include a radiant barrier, and the refrigerator can convey with the property.
Investor Tools
$256,000
Estimated Property Value
$312,325,214Estimated Mortgage Balance
$256,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,282
$244,172
2025
$59,125
$185,047
$244,172
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,282
$244,172
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
German American Capital Corp
Commercial
$359,758,000
No
First
Sep 26, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,325,214
N/A
0%
122002%
$2,156,931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$2,157,006/mo
$-2,154,616/mo
11.2%
