$365,468
NAL Estimated Property Value5713 Paluxy Sands Trail, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,484 sqft
Building Information
Year Built2009
Stories2
Garage Spaces2
Land Information
APN41525-F-12
Lot Number12
SubdivisionTerrace Landing
Land UseResidential
Legal DescriptionTERRACE LANDING BLOCK F LOT 12
Census Tract114013
Assessed Land Value$65,000
Assessed Improvement Value$300,468
Assessment Year2025
About this property
BEAUTIFUL TWO STORY HOME 4 BEDROOMS, 2.5 BATHS, IN A DESIRABLE NEIGHBORHOOD, CERAMIC TILE IN KITCHEN AND BATHROOMS. MASTER SUITE IS LARGE WITH DUAL SINKS, GARDEN TUB AND SEPARATE SHOWER. UPSTAIRS HAS A LIVING AREA 3 BEDROOMS GREAT AREA FOR THE KIDS. KITCHEN HAS PLENTY OF CUSTOM CABINETS, GAS RANGE, ENERGY STAR APPLIANCES AND TILE FLOORING. GREAT HOME WILL GO FAST!
Investor Tools
$365,468
Estimated Property Value
$274,313Estimated Mortgage Balance
$91,155Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,193 /month
Positive
Cash Flow Estimate:
$731 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$680/month
$306/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,332
$365,468
2025
$65,000
$300,468
$365,468
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,332
$365,468
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Imperium Lending Llc
Conventional
$285,000
No
First
Apr 26, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,313
$91,155
24%
75%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,015/mo
+$1,345/mo
11.0%
