$275,000
NAL Estimated Property Value4220 Brambleton Pl, Forest Hill, TX, 76119
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Range, Electric Water Heater, Gas Water Heater
Exterior
Lot Size9,370 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN3280-2-13
Lot Number13
SubdivisionBrambleton Woods
Land UseResidential
Legal DescriptionBRAMBLETON WOODS BLOCK 2 LOT 13
Census Tract111103
Assessed Land Value$28,116
Assessed Improvement Value$118,631
Assessment Year2025
About this property
Beautiful updated home, many upgrades. includes a guest quart with a 295 square feet of space. Perfect for an office and loft or guest bedrooms. Granite countertops in the kitchen, plenty of cabinet space, open concept, extra large living room and much more. Driveway was replaced at the end of October. Plenty of parking in front and back. Bring your buyers.
Investor Tools
$275,000
Estimated Property Value
$258,264Estimated Mortgage Balance
$16,736Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,329
$146,747
2025
$28,116
$118,631
$146,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,329
$146,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Private Mortgage Group Llc
Conventional
$263,700
No
First
Mar 1, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,264
$16,736
6%
94%
$1,582/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,582/mo
+$345/mo
8.4%
