$264,000
NAL Estimated Property Value6617 Alma Street, Forest Hill, TX, 76140
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringLaminate
Exterior
Lot Size7,906 sqft
Building Information
Year Built1962
Stories1
Garage Spaces2
Land Information
APN35160-2-5
Lot Number5
SubdivisionRosebud Addition
Land UseResidential
Legal DescriptionROSEBUD ADDITION BLOCK 2 LOT 5
Census Tract111102
Assessed Land Value$23,730
Assessed Improvement Value$223,270
Assessment Year2025
About this property
Beautiful remodeled 4 bedroom home, 3 full baths, Home features laminate flooring throughout. Large bedrooms. Garage conversion can be 2nd living area or be converted back to two car garage. Guest suite with a private bath has separate entrance to backyard. Large backyard with dog run This home is move-in ready.
Investor Tools
$264,000
Estimated Property Value
$278,682Estimated Mortgage Balance
$264,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,676
$247,000
2025
$23,730
$223,270
$247,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,676
$247,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$161,912
Yes
First
May 10, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,682
N/A
0%
106%
$1,942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,470/mo
$1,942/mo
+$528/mo
11.2%
