$393,187
NAL Estimated Property Value2131 Hartley Drive, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,489 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00.3837.0020.0003.00.97.00
Lot Number3
SubdivisionTravis Ranch Ph 3b
Land UseResidential
Legal DescriptionTRAVIS RANCH PH 3B, BLOCK T, LOT 3
Census Tract050207
Assessed Land Value$75,000
Assessed Improvement Value$318,187
Assessment Year2025
About this property
BACK ON THE MARKET!!! PRICED TO SELL! This beautiful Lillian Custom home needs nothing and shows like a model! Nothing to do but turn the key! Located in the heavily sought out ROCKWALL ISD, this property features new frieze carpet, pendant lights, granite counter tops, wood floors, upgraded cabinets, iron-spindles on the stair case leading to the large game room. Includes a study , eat-in kitchen, formal dining and much more! Buyer to verify all measurements.
Investor Tools
$393,187
Estimated Property Value
$184,115Estimated Mortgage Balance
$209,072Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,359 /month
Positive
Cash Flow Estimate:
$786 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,853
$393,187
2025
$75,000
$318,187
$393,187
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,853
$393,187
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$213,000
No
First
Jul 19, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,115
$209,072
53%
47%
$1,278/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,638/mo
+$922/mo
7.8%
