$254,000
NAL Estimated Property Value6925 Gary Ln, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size9,561 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN30050-6-48
Lot Number48
SubdivisionNorth Meadowbrook Estates
Land UseResidential
Legal DescriptionNORTH MEADOWBROOK ESTATES BLOCK 6 LOT 48
Census Tract106503
Assessed Land Value$50,000
Assessed Improvement Value$191,338
Assessment Year2025
About this property
Well maintained 3 bedroom, 2 bathroom home on large corner lot. As you walk into this home, you will first notice the large family room with wood burning fireplace, the dining and kitchen area. The master bathroom has some updates that includes a large tiled shower. This home also has gutters, security system and garage door opener. The home is located on a large corner lot and is across the street from an elementary school. Must See
Investor Tools
$254,000
Estimated Property Value
$179,463Estimated Mortgage Balance
$74,537Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,568
$241,338
2025
$50,000
$191,338
$241,338
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,568
$241,338
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Smi Lending Inc
Va
$197,273
Yes
First
Aug 5, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,463
$74,537
29%
71%
$1,183/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,183/mo
+$744/mo
9.1%
