$868,000
NAL Estimated Property Value4705 Boulder Run, Fort Worth, TX, 76109
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Lot Size14,388 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN31300-19-21
Lot Number21
SubdivisionOverton West Addition
Land UseResidential
Legal DescriptionOVERTON WEST ADDITION BLOCK 19 LOT 21
Census Tract105405
Assessed Land Value$180,000
Assessed Improvement Value$484,473
Assessment Year2025
About this property
Rare find in highly sought after Overton west addition! Ready to move in with new flooring, paint in and out, granite countertops, Roof, HVAC, and more! Huge wooded lot with inground pool and plenty of back yard too! This will not last long because of condition and location. It is truly a rare find. Minor foundation work completed and has warranty.
Investor Tools
$868,000
Estimated Property Value
$356,261Estimated Mortgage Balance
$511,739Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,208 /month
Positive
Cash Flow Estimate:
$1,736 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,455
$664,473
2025
$180,000
$484,473
$664,473
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,455
$664,473
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$401,000
No
First
Aug 12, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$356,261
$511,739
58%
41%
$2,405/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,650/mo
$2,405/mo
+$245/mo
3.7%
