$300,034
NAL Estimated Property Value3400 Park Lake Dr, Fort Worth, TX, 76133
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,810 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN45580-206-24
Lot Number24
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 206 LOT 24
Census Tract105703
Assessed Land Value$40,000
Assessed Improvement Value$260,034
Assessment Year2025
About this property
Custom built home on beautifully landscaped corner lot. Rear entry garage with large covered back porch. Come in entry with brick pillars and custom built in cabinetry. Elaborate ceiling treatments with crown moldings throughout. Kitchen has new stainless steel appliances, breakfast bar, and tons of cabinets. Recessed lighting throughout, split bedrooms with jack and jill bath, foil wallpaper. Built in cabinetry throughout. Office could be fourth bedroom. Roof replaced in 2023!
Investor Tools
$300,034
Estimated Property Value
$292,825Estimated Mortgage Balance
$7,209Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,116
$300,034
2025
$40,000
$260,034
$300,034
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,116
$300,034
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$292,531
Yes
First
Apr 5, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,825
$7,209
2%
98%
$1,825/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,825/mo
+$195/mo
8.1%
