$237,000
NAL Estimated Property Value3116 Delaware Trl, Lake Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size35,946 sqft
Building Information
Year Built1945
Stories1
Garage Spaces2
Land Information
APN21080---21---14---20
Lot Number14
SubdivisionIndian Oaks Subdivision
Land UseResidential
Legal DescriptionINDIAN OAKS SUBDIVISION BLOCK 21 LOT 14 BLK 21 LOTS 14 THRU 17
Census Tract110401
Assessed Land Value$60,949
Assessed Improvement Value$175,164
Assessment Year2025
Investor Tools
$237,000
Estimated Property Value
$205,035Estimated Mortgage Balance
$31,965Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$417/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,813
$236,113
2025
$60,949
$175,164
$236,113
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,813
$236,113
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$216,600
No
First
Jun 30, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,035
$31,965
13%
87%
$1,299/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,299/mo
+$157/mo
7.4%
