$204,000
NAL Estimated Property Value5420 Taylor Road, River Oaks, TX, 76114
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,691 sqft
Building Information
Year Built1949
Stories1
Garage Spaces1
Land Information
APN34540-2-28
Lot Number28
SubdivisionRiver Oaks Park Addition
Land UseResidential
Legal DescriptionRIVER OAKS PARK ADDITION BLOCK 2 LOT 28
Census Tract110500
Assessed Land Value$40,170
Assessed Improvement Value$161,377
Assessment Year2025
About this property
This extensively updated GEM is nestled near Trinity River District. Recent updates include 16 Seer AC system, tankless water heater, new windows, 30 year architectural roof, floors, granite, appliances, and many more. Just min from Downtown FW, Lockheed Martin, NAS JRB, 7th Street & Cultural District.
Investor Tools
$204,000
Estimated Property Value
$136,272Estimated Mortgage Balance
$67,728Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,317
$201,547
2025
$40,170
$161,377
$201,547
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,317
$201,547
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$140,960
No
First
Dec 30, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,272
$67,728
33%
67%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$936/mo
+$520/mo
8.6%
