$322,000
NAL Estimated Property Value4820 Melodylane Street, Fort Worth, TX, 76137
Off Market
Highlights
Interior
Exterior
Lot Size5,968 sqft
Building Information
Year Built2022
Land Information
APN25725-7-14BR
Lot Number14
SubdivisionMelody Hills Addition
Land UseResidential Single Family
Legal DescriptionMELODY HILLS ADDITION BLOCK 7 LOT 14B-R
Census Tract105009
Assessed Land Value$29,750
Assessed Improvement Value$277,280
Assessment Year2025
About this property
FOR SALE! Interior Lot! Highly sought after Eagle Mountain-Saginaw ISD! Easy access to everything! Just minutes from Downtown Fort Worth! Jump on the toll way for a quick trip to DFW Airport! 5 Minutes fro TX RAIL! This property will have to be platted and surveyed prior to building. Parcel ID 01758489 Build your dream home here! No HOA!
Investor Tools
$322,000
Estimated Property Value
$259,223Estimated Mortgage Balance
$62,777Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$755/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,452
$307,030
2025
$29,750
$277,280
$307,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,452
$307,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$280,200
Yes
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,223
$62,777
19%
81%
$1,680/mo
