$310,000
NAL Estimated Property Value6329 Lakeside Drive, Lake Worth, TX, 76135
$313,512 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size13,068 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN2910-6R-4R
Lot Number4R
SubdivisionBoat Club Estates
Land UseResidential
Legal DescriptionBOAT CLUB ESTATES BLOCK 6R LOT 4R
Census Tract110401
Assessed Land Value$60,000
Assessed Improvement Value$230,442
Assessment Year2025
About this property
Located on an oversized lot, this favorite floor plan fits the way you live today & will impress you from the front door to the back gate! The Kitchen is larger than in many homes twice this size! Beautiful bay windowed Dining Area overlooks the very spacious backyard. The entertaining kitchen island with counter seating brings Kitchen & Living area together. The room off of the entry makes the perfect office. The spacious Master Suite is split from the other 2 bedrooms. The refrigerator and all curtains and rod remain with the home.
Investor Tools
$310,000
Estimated Property Value
$139,799Estimated Mortgage Balance
$170,201Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$313,511
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,697
$290,442
2025
$60,000
$230,442
$290,442
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,697
$290,442
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Global Lending Solutions Inc
Conventional
$158,000
No
First
Jun 5, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,799
$170,201
54%
45%
$948/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$948/mo
+$979/mo
7.5%
