$304,275
NAL Estimated Property Value4628 Marguerite Ln, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringTile, Wood
Exterior
Lot Size5,184 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN7850D-12-18
Lot Number18
SubdivisionColumbus Heights Addition
Land UseResidential
Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 12 LOT 18
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$244,275
Assessment Year2025
About this property
Well-maintained 3 Bedroom 2 Bath home nestled on an interior lot in Hulen Heights. Features include: hand scraped hardwood floors, open kitchen and living area, breakfast area, gas log fireplace, and a formal dining room for all of your entertaining needs. Master bedroom includes a spacious bathroom complete with dual vanities and an oversized walk-in closet. Relax on the back porch under the pergola with a low maintenance yard. Neighborhood has a community swimming pool, park, and sidewalks for morning and evening walks. Welcome Home!
Investor Tools
$304,275
Estimated Property Value
$292,971Estimated Mortgage Balance
$11,304Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,826 /month
Positive
Cash Flow Estimate:
$609 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,592
$304,275
2025
$60,000
$244,275
$304,275
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,592
$304,275
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$304,385
Yes
First
Apr 25, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,971
$11,304
3%
96%
$1,825/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,100/mo
+$780/mo
11.4%
