$340,000
NAL Estimated Property Value6255 Eland Run, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size6,329 sqft
Building Information
Year Built2008
Stories2
Garage Spaces2
Land Information
APN3101B-3-2
Lot Number2
SubdivisionBoswell Ranch
Land UseResidential
Legal DescriptionBOSWELL RANCH BLOCK 3 LOT 2
Census Tract114012
Assessed Land Value$65,000
Assessed Improvement Value$264,000
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED!! BEST AND FINAL OFFERS DUE BY 10:00 AM MONDAY JUNE 28. Beautiful, Move in Ready home located just minutes away from Eagle Mountain Lake. Large Living Room with wood burning fireplace. Master Bedroom is located on first level, with all other bedrooms located on the second floor along with a bonus room that could be used for your family needs. Kitchen features stainless steel appliances, granite countertops with island. New carpet in Living Room and Master Bedroom. New roof coming soon. Must See!!!
Investor Tools
$340,000
Estimated Property Value
$306,175Estimated Mortgage Balance
$33,825Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$676/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,414
$329,000
2025
$65,000
$264,000
$329,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,414
$329,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rosebud Economic Development Corporat
Stand Alone Second / Subordinate Position
$11,219
No
First
Jul 16, 2021
Aug 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$306,175
$33,825
9%
90%
$2,023/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,148/mo
+$1,212/mo
11.9%
