$166,000
NAL Estimated Property Value3013 Lake Como Dr, Fort Worth, TX, 76107
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range
FlooringVinyl
Exterior
Lot Size6,281 sqft
Building Information
Year Built1956
Stories1
Land Information
APN6980-146R-33
Lot Number33
SubdivisionChamberlain Arlington Hts 1st
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 1ST BLOCK 146R LOT 33
Census Tract102601
Assessed Land Value$56,538
Assessed Improvement Value$24,459
Assessment Year2025
About this property
Endless opportunity! Perfect for the First time Homebuyer or the Investor who wants immediate rental income! Covered Front Porch, Spacious living room. Updated kitchen counters and sink, updated bathroom and flooring. Laundry room with cabinets. Covered carport. On a Large lot.
Investor Tools
$166,000
Estimated Property Value
$1,291,675Estimated Mortgage Balance
$166,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,199
$80,997
2025
$56,538
$24,459
$80,997
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,199
$80,997
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendingone Llc
Commercial
$1,381,233
No
First
Nov 9, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,291,675
N/A
0%
778%
$8,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$8,282/mo
$-6,262/mo
14.6%
