$260,776
NAL Estimated Property Value6401 Scotsdale Drive, Forest Hill, TX, 76119
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
FlooringVinyl
Exterior
Lot Size8,211 sqft
Building Information
Year Built1963
Stories1
Garage Spaces2
Land Information
APN14390-15-13
Lot Number13
SubdivisionForest Wood Addition
Land UseResidential
Legal DescriptionFOREST WOOD ADDITION BLOCK 15 LOT 13
Census Tract111103
Assessed Land Value$24,642
Assessed Improvement Value$236,134
Assessment Year2025
About this property
Spacious traditional 3 bedroom 2 bath extra flex room home with a nice sized gated back yard. Features include updated bathrooms and kitchen. Close proximity to the highway. Close proximity to schools. Foundation has recently been leveled 7-3-18, lifetime transferrable warranty. HVAC was inspected and serviced 9-25-18. The roof was replaced 9-29-18.
Investor Tools
$260,776
Estimated Property Value
$204,158Estimated Mortgage Balance
$56,618Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,565 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,586
$260,776
2025
$24,642
$236,134
$260,776
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,586
$260,776
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Conventional
$146,284
No
First
Mar 17, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,158
$56,618
21%
78%
$1,340/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,340/mo
+$587/mo
8.9%
