$320,000
NAL Estimated Property Value4005 Summerhill Ln, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,013 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN817H-28-28
Lot Number28
SubdivisionArcadia Park Addition
Land UseResidential
Legal DescriptionARCADIA PARK ADDITION BLOCK 28 LOT 28
Census Tract113936
Assessed Land Value$70,000
Assessed Improvement Value$214,094
Assessment Year2025
About this property
Awesome 3 bedroom one story home in Highly Sought after Keller ISD. Bright and open concept living. Kitchen has granite counter tops, built in cabinets and double sink. Master bedroom with a walk in closet, separate shower and tub+. The 2 secondary bedrooms are towards the front of the house. Close to shopping, dining, entertainment.
Investor Tools
$320,000
Estimated Property Value
$159,311Estimated Mortgage Balance
$160,689Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$731/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,171
$284,094
2025
$70,000
$214,094
$284,094
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,171
$284,094
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$180,800
No
First
Apr 13, 2020
May 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,311
$160,689
50%
50%
$1,084/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,334/mo
+$1,546/mo
10.8%
