$236,000
NAL Estimated Property Value5917 Sea Breeze Lane, Fort Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size7,257 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN24815-4-8
Lot Number8
SubdivisionMarine Creek Heights Addition
Land UseResidential
Legal DescriptionMARINE CREEK HEIGHTS ADDITION BLOCK 4 LOT 8
Census Tract114011
Assessed Land Value$55,000
Assessed Improvement Value$178,915
Assessment Year2025
About this property
Lovely 3 bedroom 2 bath home. Spacious living room with fireplace, eat in kitchen, 2 car garage, nice covered porch and a fenced in dog run in back. Great neighborhood and schools, with easy access to Lake Worth and Eagle Mt. Lake.
Investor Tools
$236,000
Estimated Property Value
$193,267Estimated Mortgage Balance
$42,733Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,939
$233,915
2025
$55,000
$178,915
$233,915
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,939
$233,915
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$211,640
Yes
First
Oct 29, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,267
$42,733
18%
82%
$1,269/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,269/mo
+$658/mo
9.8%
