$623,000
NAL Estimated Property Value408 Rosemont Ln, Fairview, TX, 75069
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-9127-00E-0180-1
Lot Number18
SubdivisionCypress Crossing (Cfv)
Land UseResidential
Legal DescriptionCYPRESS CROSSING (CFV), BLK E, LOT 18; AMENDED AMENDED
Census Tract031412
Assessed Land Value$135,000
Assessed Improvement Value$457,637
Assessment Year2025
Investor Tools
$623,000
Estimated Property Value
$488,286Estimated Mortgage Balance
$134,714Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,738 /month
Positive
Cash Flow Estimate:
$1,246 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$938/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,146
$592,637
2025
$135,000
$457,637
$592,637
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,146
$592,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
James Matthew Knott
Seller Carryback / Seller Financing / Seller Take-Back
$205,000
No
First
Sep 7, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$488,286
$134,714
21%
78%
$3,143/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,143/mo
$-571/mo
5.0%
