$366,000
NAL Estimated Property Value5201 Emmeryville Ln, Fort Worth, TX, 76244
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,094 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN44729J-20-1
Lot Number1
SubdivisionVineyards At Heritage, The
Land UseResidential
Legal DescriptionVINEYARDS AT HERITAGE, THE BLOCK 20 LOT 1
Census Tract113948
Assessed Land Value$65,000
Assessed Improvement Value$271,894
Assessment Year2025
About this property
Welcome Home! From the thoughtfully arranged bedrooms allowing for privacy and two spacious living areas this home will impress you. Enjoy cooking while interacting with guests and family in the open concept kitchen and den boasting a HUGE gourmet island and cozy fireplace...or carry the festivities outdoors to the patio and privacy fenced back lawn! Not that it needs anything to make this home MORE special, an oversized drive leads to a two car garage! Conveniently located to schools, shopping and restaurants. Do NOT miss this unique opportunity!
Investor Tools
$366,000
Estimated Property Value
$0Estimated Mortgage Balance
$366,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,257
$336,894
2025
$65,000
$271,894
$336,894
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,257
$336,894
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$366,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
N/A
+$2,880/mo
9.4%
