$269,678
NAL Estimated Property Value300 Bowie Street, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,074 sqft
Building Information
Year Built1989
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.0942.0016.0014.00.02.02
Lot Number14
SubdivisionEastwood Addition 1
Land UseResidential
Legal DescriptionEASTWOOD ADDITION 1, BLOCK 16, LOT 14
Census Tract050209
Assessed Land Value$58,500
Assessed Improvement Value$211,178
Assessment Year2025
About this property
Cute 3 bedroom 2 bath with office on corner lot. Disposal replaced in 2014, new roof in 2010, dishwasher in 2014, stainless steal appliances, foundation repaired in 2013 has lifetime transferable warranty, new toilets in 2018, new plumbing in 2018. Outdoor patio and shed. Lots of built in cabinets in garage. Close to elementary.
Investor Tools
$269,678
Estimated Property Value
$159,993Estimated Mortgage Balance
$109,685Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,618 /month
Positive
Cash Flow Estimate:
$539 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,516
$269,678
2025
$58,500
$211,178
$269,678
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,516
$269,678
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Open Mortgage Llc
Conventional
$185,500
No
First
Jun 8, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,993
$109,685
40%
59%
$1,113/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,113/mo
+$1,447/mo
11.4%
