$323,000
NAL Estimated Property Value4324 Quail Trail, Fort Worth, TX, 76114
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop
FlooringCeramic Tile, Wood
Exterior
Lot Size40,498 sqft
Building Information
Year Built1954
Stories1
Garage Spaces1
Land Information
APN34880-15-10
Lot Number10
SubdivisionRockwood Terrace Addition
Land UseResidential
Legal DescriptionROCKWOOD TERRACE ADDITION BLOCK 15 LOT 10
Census Tract100700
Assessed Land Value$114,950
Assessed Improvement Value$140,050
Assessment Year2025
About this property
Beautiful country living in the middle of the city! Almost 1-acre property! Spacious 4 bedrooms, 2 bath. Horseshoe driveway with plenty of space for parking.One 10x10 shed for storage; One 18x9 workshop. A must see! ***Sold as is. Please bring all offers. Owner will consider them.
Investor Tools
$323,000
Estimated Property Value
$196,305Estimated Mortgage Balance
$126,695Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$659/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,290
$255,000
2025
$114,950
$140,050
$255,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,290
$255,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$223,250
No
First
Mar 16, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,305
$126,695
39%
61%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,339/mo
+$588/mo
7.2%
