$169,000
NAL Estimated Property Value5801 Forest Oaks Drive, Forest Hill, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringVinyl, Wood
Exterior
Lot Size10,123 sqft
Building Information
Year Built1954
Stories1
Garage Spaces2
Land Information
APN14260-7-3
Lot Number3
SubdivisionForest Oaks Addition-Forest Hl
Land UseResidential
Legal DescriptionFOREST OAKS ADDITION-FOREST HL BLOCK 7 LOT 3
Census Tract111103
Assessed Land Value$30,125
Assessed Improvement Value$84,448
Assessment Year2025
About this property
Make this property shine again! Great Location close to major thoroughfares schools and shopping
Investor Tools
$169,000
Estimated Property Value
$159,572Estimated Mortgage Balance
$9,428Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,599
$114,573
2025
$30,125
$84,448
$114,573
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,599
$114,573
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Plus Financial Llc
Conventional
$172,800
No
First
Apr 18, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,572
$9,428
5%
94%
$1,037/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,037/mo
+$890/mo
13.7%
