$260,000
NAL Estimated Property Value5048 Glen Eden Drive, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Exterior
Lot Size5,249 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN18400-3-9
Lot Number9
SubdivisionJean Hills Addition
Land UseResidential
Legal DescriptionJEAN HILLS ADDITION BLOCK 3 LOT 9
Census Tract104605
Assessed Land Value$15,750
Assessed Improvement Value$232,395
Assessment Year2025
About this property
Beautiful 4 bedroom, 2 bath, 2 car garage great lot. Home features energy efficient appliances and HVAC system, neutral paint colors, beautiful mahogany stained cabinets, rich flooring, upgraded carpet, black appliances, walk in closets, lots of storage, and fenced back yard.
Investor Tools
$260,000
Estimated Property Value
$147,811Estimated Mortgage Balance
$112,189Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$435/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,915
$248,145
2025
$15,750
$232,395
$248,145
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,915
$248,145
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$171,000
No
First
Jul 17, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,811
$112,189
43%
57%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,026/mo
+$901/mo
8.9%
