$255,000
4054 Gray Fox Dr, Fort Worth, TX, 76123
Pending
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave
FlooringVinyl
Exterior
Lot Size5,606 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN14678E-11-38
Lot Number38
SubdivisionFox Run Addition-Fort Worth
Land UseResidential
Legal DescriptionFOX RUN ADDITION-FORT WORTH BLOCK 11 LOT 38
Census Tract111023
Assessed Land Value$50,000
Assessed Improvement Value$157,000
Assessment Year2025
About this property
Excellent 3 bedrooms single story home in established Fox Run. This home features an open concept with a spacious living, dining, and kitchen area with large walk-in pantry. New roof Nov 2016, updated flooring and fresh paint throughout. Walking distance to schools, community pool, and community park. Great location close to shopping centers and restaurants.
Investor Tools
$95,446Estimated Mortgage Balance
$156,516Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$609/month
$80/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,053
$207,000
2025
$50,000
$157,000
$207,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,053
$207,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
N/A
$116,800
N/A
First
Jul 22, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,446
$152,554
61%
38%
$701/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$781/mo
+$2,099/mo
13.8%
