$250,000
NAL Estimated Property Value5101 Glen Eden, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet
Exterior
Lot Size8,712 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN18400-1-56
Lot Number56
SubdivisionJean Hills Addition
Land UseResidential
Legal DescriptionJEAN HILLS ADDITION BLOCK 1 LOT 56
Census Tract104605
Assessed Land Value$26,136
Assessed Improvement Value$222,001
Assessment Year2025
About this property
MULTIPLE OFFERS!! PLEASE SUBMIT HIGHEST AND BEST. Beautiful 4 bedroom, 2 bath, 2 car garage on huge corner lot. Home features fresh paint, energy efficient appliances and HVAC system, neutral paint colors, beautiful mahogany stained cabinets, rich flooring, upgraded carpet, all black appliances, walk in closets, lots of storage, fenced back yard, sprinkler system and more!
Investor Tools
$250,000
Estimated Property Value
$163,665Estimated Mortgage Balance
$86,335Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,707
$248,137
2025
$26,136
$222,001
$248,137
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,707
$248,137
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Fha
$184,594
Yes
First
Jul 27, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,665
$86,335
34%
65%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,107/mo
+$820/mo
9.2%
