$274,000
NAL Estimated Property Value416 Scrub Oak Ct, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,527 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN7085-12-21
Lot Number21
SubdivisionChapel Creek
Land UseResidential
Legal DescriptionCHAPEL CREEK BLOCK 12 LOT 21
Census Tract110806
Assessed Land Value$50,000
Assessed Improvement Value$191,846
Assessment Year2025
About this property
New interior paint. Stainless steel appliances. Granite kitchen island tile. Double oven, microwave, garden window seal tile, utility room cover hardwoods bedroom walkin closer hall batg granite glass vessel sink master w fp master jacuzzi tub 2 pedalstal sinks 2 walk in closets beautiful glass lgt over mast tub separate shower vaylted ceilings fp den
Investor Tools
$274,000
Estimated Property Value
$190,556Estimated Mortgage Balance
$83,444Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,059
$241,846
2025
$50,000
$191,846
$241,846
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,059
$241,846
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$207,500
No
First
Jan 25, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,556
$83,444
30%
70%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,245/mo
+$682/mo
8.4%
