$275,000
NAL Estimated Property Value3416 Cobblestone Drive, Forest Hill, TX, 76140
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,364 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN21685-1-5
Lot Number5
SubdivisionJill Addition
Land UseResidential
Legal DescriptionJILL ADDITION BLOCK 1 LOT 5
Census Tract111102
Assessed Land Value$25,091
Assessed Improvement Value$187,481
Assessment Year2025
About this property
Beautiful, vibrant home in Forest Hill with wonderful location for an easy commute, located less than a mile from interstate 20! This home offers 3 bedrooms and 2 bathrooms with an open concept, living & dining! The backyard will blow you away with an amazing custom outdoor living area! It is completely covered with high end wood structure, and has plenty of space for all your outdoor entertaining needs! This home wont last long, so come check it out today!
Investor Tools
$275,000
Estimated Property Value
$128,583Estimated Mortgage Balance
$146,417Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$266/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,822
$212,572
2025
$25,091
$187,481
$212,572
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,822
$212,572
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$143,000
No
First
Feb 19, 2021
Mar 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,583
$146,417
53%
47%
$858/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$858/mo
+$1,142/mo
8.7%
