$216,000
NAL Estimated Property Value4405 Kings Oaks Ln, Fort Worth, TX, 76111
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesNone
Exterior
Lot Size6,477 sqft
Building Information
Year Built1959
Stories1
Garage Spaces1
Land Information
APN22695-4-12
Lot Number12
SubdivisionKing Oaks Addition
Land UseResidential
Legal DescriptionKING OAKS ADDITION BLOCK 4 LOT 12
Census Tract101201
Assessed Land Value$32,400
Assessed Improvement Value$110,843
Assessment Year2025
About this property
Great starter home or investment property with lots of potential. This home features 3 bedrooms 1 bathroom, large backyard and new roof installed in 2019. With easy access to shopping centers and major highways.
Investor Tools
$216,000
Estimated Property Value
$165,564Estimated Mortgage Balance
$50,436Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,296 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,416
$143,243
2025
$32,400
$110,843
$143,243
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,416
$143,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$169,750
No
First
Dec 20, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,564
$50,436
23%
77%
$1,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,039/mo
+$888/mo
10.7%
