$357,684
NAL Estimated Property Value3201 Mohawk Trail, Lake Worth, TX, 76135
$371,015 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Lot Size17,250 sqft
Building Information
Year Built1947
Stories1
Garage Spaces2
Land Information
APN21080-21-25
Lot Number25
SubdivisionIndian Oaks Subdivision
Land UseResidential
Legal DescriptionINDIAN OAKS SUBDIVISION BLOCK 21 LOT 25
Census Tract110401
Assessed Land Value$42,253
Assessed Improvement Value$315,431
Assessment Year2025
Investor Tools
$357,684
Estimated Property Value
$200,742Estimated Mortgage Balance
$156,942Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$371,015
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,146 /month
Positive
Cash Flow Estimate:
$715 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$542/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,710
$357,684
2025
$42,253
$315,431
$357,684
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,710
$357,684
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$223,250
No
First
Feb 8, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,742
$156,942
43%
56%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,339/mo
+$588/mo
6.5%
