$224,000
NAL Estimated Property Value4004 Delaware Trail, Lake Worth, TX, 76135
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size7,497 sqft
Building Information
Year Built1963
Stories1
Garage Spaces1
Land Information
APN23240-8-23
Lot Number23
SubdivisionLake Worth Heights Subdivision
Land UseResidential
Legal DescriptionLAKE WORTH HEIGHTS SUBDIVISION BLOCK 8 LOT 23
Census Tract110401
Assessed Land Value$26,250
Assessed Improvement Value$188,137
Assessment Year2025
About this property
Established neighborhood. Lots of updating done. Huge backyard.
Investor Tools
$224,000
Estimated Property Value
$213,094Estimated Mortgage Balance
$10,906Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$490/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,766
$214,387
2025
$26,250
$188,137
$214,387
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,766
$214,387
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$220,000
No
First
Jan 31, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,094
$10,906
4%
95%
$1,595/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,595/mo
+$332/mo
10.3%
