$234,057
NAL Estimated Property Value4821 Alandale Drive, Forest Hill, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,900 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN14390-3-11
Lot Number11
SubdivisionForest Wood Addition
Land UseResidential
Legal DescriptionFOREST WOOD ADDITION BLOCK 3 LOT 11
Census Tract111103
Assessed Land Value$20,700
Assessed Improvement Value$213,357
Assessment Year2025
About this property
Remodeled home with updates that include new low E windows, new interior and exterior paint, foundation repaired with transferable warranty, tile in baths, new kitchen cabinets, granite counters and much more! **NO Survey, buyer to purchase if required. Buyer and Buyers agent to verify all information contained herein
Investor Tools
$234,057
Estimated Property Value
$126,317Estimated Mortgage Balance
$107,740Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$349/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,012
$234,057
2025
$20,700
$213,357
$234,057
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,012
$234,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$145,500
No
First
Sep 27, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,317
$107,740
46%
54%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$873/mo
+$1,054/mo
9.9%
