$319,058
NAL Estimated Property Value6420 Banbury Drive, Forest Hill, TX, 76119
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Vented Exhaust Fan
FlooringCeramic Tile
Exterior
Lot Size14,248 sqft
Building Information
Year Built1963
Stories1
Garage Spaces2
Land Information
APN38410-2-11-30
Lot Number11-S9
SubdivisionSherwood Forest Addn (Fst Hl)
Land UseResidential
Legal DescriptionSHERWOOD FOREST ADDN (FST HL) BLOCK 2 LOT 11 & S9' 12
Census Tract111104
Assessed Land Value$34,250
Assessed Improvement Value$284,808
Assessment Year2025
About this property
One Story three bedrooms, two full bathrooms, porcelain tile floor, open floor plan family room with fireplace.Over sized back yard, sunroom, entertainment room, work shop room.
Investor Tools
$319,058
Estimated Property Value
$203,813Estimated Mortgage Balance
$115,245Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,914 /month
Positive
Cash Flow Estimate:
$638 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$736/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,239
$319,058
2025
$34,250
$284,808
$319,058
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,239
$319,058
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Unknown
$180,667
No
First
Apr 10, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,813
$115,245
36%
64%
$1,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,399/mo
+$528/mo
7.2%
