$296,293
NAL Estimated Property Value2058 Hartley Drive, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size4,948 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00.3868.0001.0045.00.97.00
Lot Number45
SubdivisionTravis Ranch Ph 3e
Land UseResidential
Legal DescriptionTRAVIS RANCH PH 3E, BLOCK A, LOT 45
Census Tract050207
Assessed Land Value$75,000
Assessed Improvement Value$221,293
Assessment Year2025
About this property
Great opportunity to own this recent construction home! 3 full beds with 2 full bathrooms and 1 half bathroom. Luxury vinyl planks and ceramic tile in common areas with carpet in bedrooms. Split bedroom arrangement. Kitchen has granite countertops and stainless steel appliances. Refrigerator stays. All bedrooms have ceiling fans. Neutral paint colors with decorator touches. Energy efficient and ready for immediate move in!
Investor Tools
$296,293
Estimated Property Value
$274,489Estimated Mortgage Balance
$21,804Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,859 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,415
$296,293
2025
$75,000
$221,293
$296,293
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,415
$296,293
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$294,566
Yes
First
Sep 28, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,489
$21,804
7%
93%
$1,767/mo
