$275,000
NAL Estimated Property Value5309 Kingslink Cir, Fort Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,401 sqft
Building Information
Year Built2000
Stories1
Garage Spaces1
Land Information
APN24812C-5-24
Lot Number24
SubdivisionMarine Creek Estates Addition
Land UseResidential
Legal DescriptionMARINE CREEK ESTATES ADDITION BLOCK 5 LOT 24
Census Tract114010
Assessed Land Value$60,000
Assessed Improvement Value$177,760
Assessment Year2025
About this property
Beautiful single story home in the established neighborhood of Marine Creek Estates. Open floor plan, spacious common area, large kitchen with lots of granite counter space and cabinets. The flooring has been updated and AC is only 3 years old! There is also backyard storage. Home has access to TWO community pools and playground. Great location, great condition. Near Marine Creek Lake with walking trails, fishing and boat ramps to the reservoir. The home is just 15 minutes from downtown. Quick access to loop 820. Nearby shopping and restaurants.
Investor Tools
$275,000
Estimated Property Value
$198,467Estimated Mortgage Balance
$76,533Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,670
$237,760
2025
$60,000
$177,760
$237,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,670
$237,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$213,750
No
First
Jul 19, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,467
$76,533
27%
72%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,642/mo
+$285/mo
8.4%
