$737,000
NAL Estimated Property Value6417 Peden Road, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Washer
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Fire Pit
Lot Size16,161 sqft
Building Information
Year Built1960
Stories2
Garage Spaces2
Land Information
APN25710--5
Lot Number5
SubdivisionMeith & Cross Subdivision
Land UseResidential
Legal DescriptionMEITH & CROSS SUBDIVISION LOT 5 .32 AC
Census Tract114105
Assessed Land Value$257,968
Assessed Improvement Value$420,007
Assessment Year2025
About this property
Gorgeous Lake Views on Eagle Mountain Lake. This Property is on the Sought after East Side of the Lake. Bunkhouse Sleeps 6 with a Full Bathroom, Utility Room with Storage. All Living is on the 1st Floor. 2nd floor is the Primary Bedroom and Bathroom. Wake Up & See the Beautiful Views from your Balcony. Wonderful Outdoor Living Space with a Large Wood Burning Fireplace. The Layout of the House is Great for Entertaining. Living Room and Kitchen are Huge. Boat Dock with Boat Slip & Lift.
Investor Tools
$737,000
Estimated Property Value
$627,081Estimated Mortgage Balance
$109,919Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,100 /month
Positive
Cash Flow Estimate:
$1,700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,174/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,408
$677,975
2025
$257,968
$420,007
$677,975
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,408
$677,975
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$688,000
No
First
Sep 15, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$627,081
$109,919
14%
85%
$4,125/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$4,125/mo
$-1,415/mo
4.4%
