$364,000
NAL Estimated Property Value460 Delgany Trail, Fort Worth, TX, 76052
$364,574 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,775 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN12751F-19-50
Lot Number50
SubdivisionEmerald Park Addition - Fw
Land UseResidential
Legal DescriptionEMERALD PARK ADDITION - FW BLOCK 19 LOT 50 PLAT D214055763
Census Tract114110
Assessed Land Value$75,000
Assessed Improvement Value$242,000
Assessment Year2025
Investor Tools
$364,000
Estimated Property Value
$277,339Estimated Mortgage Balance
$86,661Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$364,574
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,229 /month
Positive
Cash Flow Estimate:
$743 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,170
$317,000
2025
$75,000
$242,000
$317,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,170
$317,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Conventional
$302,000
No
First
Jan 5, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,339
$86,661
23%
76%
$1,811/mo
