$240,000
NAL Estimated Property Value224 N Flaxseed Lane, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,286 sqft
Building Information
Year Built1988
Stories1
Garage Spaces2
Land Information
APN23785-2-31
Lot Number31
SubdivisionLegacy West Addition
Land UseResidential
Legal DescriptionLEGACY WEST ADDITION BLOCK 2 LOT 31
Census Tract114207
Assessed Land Value$40,000
Assessed Improvement Value$155,057
Assessment Year2025
About this property
This property is a very nice home and will sell fast. Has new HVAC replaced in 2019. Roof was replaced 8 years ago. Has some foundation issues but under warranty per seller. Home has been updated in most areas. Large backyard, with patio. Master is separate from the other two bedrooms and has a very nice den and kitchen area for a first time home home buyers. Come to see soon, wont disappoint.
Investor Tools
$240,000
Estimated Property Value
$211,252,028Estimated Mortgage Balance
$240,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$568/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,613
$195,057
2025
$40,000
$155,057
$195,057
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,613
$195,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Deutsche Bank National Trust Co
Commercial
$212,795,280
No
First
Dec 9, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,252,028
N/A
0%
88022%
$1,275,816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,275,816/mo
$-1,273,889/mo
9.6%
