$301,000
NAL Estimated Property Value4113 Hawthorn Lane, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size14,471 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN40685-3-24
Lot Number24
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 3 LOT 24
Census Tract113916
Assessed Land Value$55,000
Assessed Improvement Value$221,315
Assessment Year2025
About this property
This house has so much character and charm! Wood beams in vaulted ceiling, wet bar and beautiful granite counter tops in large kitchen with stainless steel appliances. The bedrooms are spacious and the bathrooms have many updates of cabinetry, tile, framed mirrors and pendent lighting. There are three sliding glass doors throughout the home onto a long covered patio and into a very large back yard surrounded by trees. As this is a relocation, seller is also open to selling refrigerator and washer and dryer to buyer.
Investor Tools
$301,000
Estimated Property Value
$165,979Estimated Mortgage Balance
$135,021Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$508/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,596
$276,315
2025
$55,000
$221,315
$276,315
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,596
$276,315
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Fha
$185,693
Yes
First
Nov 2, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,979
$135,021
44%
55%
$1,114/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,114/mo
+$1,336/mo
9.8%
