$392,239
NAL Estimated Property Value5089 Mitchell Saxon Rd, Fort Worth, TX, 76140
$409,224 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
Exterior
Lot Size4.14 acres
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APNA 394-7B08
SubdivisionDavidson, Wash Survey
Land UseResidential
Legal DescriptionDAVIDSON, WASH SURVEY ABSTRACT 394 TRACT 7B08
Census Tract111317
Assessed Land Value$251,850
Assessed Improvement Value$140,389
Assessment Year2025
About this property
Perched atop a hill overlooking the prettiest part of Tarrant County, this incredibly solid home sits on four acres that soar above the surrounding landscape.
Investor Tools
$392,239
Estimated Property Value
$314,365Estimated Mortgage Balance
$77,874Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$409,224
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,699 /month
Positive
Cash Flow Estimate:
$900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$244/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$966
$392,239
2025
$251,850
$140,389
$392,239
No
Tax History
Year
Tax Paid
Assessed Value
2024
$966
$392,239
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Purchase Money Mortgage
$320,000
No
First
May 9, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,365
$77,874
19%
80%
$1,919/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,919/mo
+$81/mo
6.1%
