$466,000
NAL Estimated Property Value5620 Broad Bay Lane, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,711 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN24819-GG-30
Lot Number30
SubdivisionMarine Creek Ranch Addition
Land UseResidential
Legal DescriptionMARINE CREEK RANCH ADDITION BLOCK GG LOT 30
Census Tract114010
Assessed Land Value$90,000
Assessed Improvement Value$373,367
Assessment Year2025
About this property
Fully smart home with 2 BR downstairs including the owner's suite and 3 up with a game room. Large kitchen Island, separate formal dining, high ceilings, bay windows, separate tub and shower with huge walk in closet. Epoxy sealed garage floor. Capped off with office, updated exterior lighting all in an amazing community that has Marine Creek Lake access, playground, community pool and food trucks regularly. Great school district, Primrose and Saginaw ISD.
Investor Tools
$466,000
Estimated Property Value
$427,033Estimated Mortgage Balance
$38,967Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$947/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,029
$463,367
2025
$90,000
$373,367
$463,367
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,029
$463,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$460,750
No
First
Jun 20, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$427,033
$38,967
8%
92%
$2,763/mo
