$204,000
NAL Estimated Property Value3921 Dakota Trl, Lake Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOther
Exterior
Lot Size8,799 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN23240-1-11
Lot Number11
SubdivisionLake Worth Heights Subdivision
Land UseResidential
Legal DescriptionLAKE WORTH HEIGHTS SUBDIVISION BLOCK 1 LOT 11
Census Tract110401
Assessed Land Value$30,800
Assessed Improvement Value$156,695
Assessment Year2025
About this property
Welcome to your new home in a charming neighborhood! This delightful residence features three bedrooms, one bathroom, and a spacious backyard perfect for summertime barbecues! Conveniently located across the street from a STEM Academy, for those looking for a good education program within walking distance! Enjoy serene walks and recreational activities at the nearby lake, and take advantage of the shopping center just a short drive away! Schedule your tour now!
Investor Tools
$204,000
Estimated Property Value
$165,914Estimated Mortgage Balance
$38,086Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$142/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$683
$187,495
2025
$30,800
$156,695
$187,495
No
Tax History
Year
Tax Paid
Assessed Value
2024
$683
$187,495
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Conventional
$171,000
No
First
Sep 6, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,914
$38,086
18%
81%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,026/mo
+$901/mo
11.3%
