$324,000
NAL Estimated Property Value7025 Warm Springs Trl, Fort Worth, TX, 76137
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Exterior
Lot Size5,541 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN31565-62-26
Lot Number26
SubdivisionPark Glen Addition
Land UseResidential
Legal DescriptionPARK GLEN ADDITION BLOCK 62 LOT 26
Census Tract113917
Assessed Land Value$65,000
Assessed Improvement Value$238,110
Assessment Year2025
About this property
PARK GLEN!! KELLER ISD!! Bring your imagination and bring this beauty back to life. Home would make a great investment, only needs cosmetic repairs and carpet. New gas water heater, HVAC system is working, backyard is private with a view of Arcadia Trail Park South. Must show property to have offer considered.
Investor Tools
$324,000
Estimated Property Value
$284,771Estimated Mortgage Balance
$39,229Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$747/month
$66/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,340
$303,110
2025
$65,000
$238,110
$303,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,340
$303,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$294,910
No
First
Jun 18, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,771
$39,229
12%
88%
$1,769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,835/mo
+$615/mo
9.1%
