$262,000
NAL Estimated Property Value1917 Elk Lake Trail, Fort Worth, TX, 76247
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,719 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR285671
Lot Number24
SubdivisionHarriet Creek Ranch Ph 4
Land UseResidential
Legal DescriptionHARRIET CREEK RANCH PH 4 BLK 4A LOT 24
Census Tract020320
Assessed Land Value$61,490
Assessed Improvement Value$193,050
Assessment Year2025
About this property
3 bedroom 2 bath home located in the sought-after Northwest ISD, walking distance to several community pools, parks and jogging trails, basketball courts and more. Conventionally located to HWY 114 and HWY 35, and minutes from shopping and fine dining. Third bedroom is currently being used for storage.
Investor Tools
$262,000
Estimated Property Value
$167,360Estimated Mortgage Balance
$94,640Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$276/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,998
$254,540
2025
$61,490
$193,050
$254,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,998
$254,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Red Diamond Home Loans Llc
Conventional
$189,150
No
First
Jun 19, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,360
$94,640
36%
64%
$1,135/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$1,210/mo
+$1,180/mo
10.9%
