$257,000
NAL Estimated Property Value5904 Pacers Ln, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size10,450 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN33901C-16-2
Lot Number2
SubdivisionRemington Point Addition
Land UseResidential
Legal DescriptionREMINGTON POINT ADDITION BLOCK 16 LOT 2
Census Tract114013
Assessed Land Value$65,000
Assessed Improvement Value$188,374
Assessment Year2025
About this property
Great family home with an over sized yard and beautiful large tree in front yard. The dining room is open to the living room and kitchen making this layout great for entertaining. Master bedroom has new carpet. Secondary bedroom features a built in bed or reading nook and bay window. HVAC and exterior paint are only one year old. Located just minutes from downtown Fort Worth and near major highways. Community features swimming pool and playground. Garage conversion back to 2 car garage is starting on Monday Aug 31st
Investor Tools
$257,000
Estimated Property Value
$190,794Estimated Mortgage Balance
$66,206Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$620/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,150
$253,374
2025
$65,000
$188,374
$253,374
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,150
$253,374
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$203,700
No
First
Oct 8, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,794
$66,206
25%
74%
$1,284/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,449/mo
+$1,261/mo
12.7%
