$370,000
NAL Estimated Property Value4800 Cable Drive, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,090 sqft
Building Information
Year Built1989
Stories2
Garage Spaces2
Land Information
APN20809-6-1
Lot Number1
SubdivisionHuntington Village Ph Iii Addn
Land UseResidential
Legal DescriptionHUNTINGTON VILLAGE PH III ADDN BLOCK 6 LOT 1
Census Tract113918
Assessed Land Value$55,000
Assessed Improvement Value$288,000
Assessment Year2025
About this property
FULLY UPDATED home in the popular Keller ISD that is priced to sell. Beautiful and spacious home has with wood flooring, granite ctops, designer tile and paint, fixtures and much more. Large families will love this home! Schedule your appointment today. You will not be disappointed.
Investor Tools
$370,000
Estimated Property Value
$263,637Estimated Mortgage Balance
$106,363Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$652/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,969
$343,000
2025
$55,000
$288,000
$343,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,969
$343,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Priority Financial Network
Conventional
$289,800
No
First
Aug 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,637
$106,363
28%
71%
$1,738/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,738/mo
+$712/mo
7.9%
