$286,554
NAL Estimated Property Value3844 Country Ln, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size5,497 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN32926C-21-5
Lot Number5
SubdivisionPoynter Crossing Addition
Land UseResidential
Legal DescriptionPOYNTER CROSSING ADDITION BLOCK 21 LOT 5
Census Tract111023
Assessed Land Value$50,000
Assessed Improvement Value$236,554
Assessment Year2025
About this property
Priced to sell. Located on dead-end street. It backs up to a city park with a small pond. View from backyard. Upstairs media room along with 3 bedrooms. 2 living areas downstairs. Large concrete patio in the back. Storage building on concrete slab in backyard. Security cameras remain with property. Lots of space for the money.
Investor Tools
$286,554
Estimated Property Value
$243,952Estimated Mortgage Balance
$42,602Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,719 /month
Positive
Cash Flow Estimate:
$573 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
$73/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,367
$286,554
2025
$50,000
$236,554
$286,554
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,367
$286,554
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Fha
$251,831
Yes
First
Aug 20, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,952
$42,602
14%
85%
$1,510/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,583/mo
+$1,297/mo
12.1%
