$376,000
NAL Estimated Property Value7045 County Road 1017, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Refrigerator
Exterior
Lot Size1 acre
Building Information
Year Built1998
Garage Spaces2
Land Information
APN126.0855.01720
Land UseResidential
Legal DescriptionABST 855 TR 43A J WEST
Census Tract130213
Assessed Land Value$45,000
Assessed Improvement Value$237,243
Assessment Year2025
About this property
Must see this adorable 3 bedroom 2 bath. Fresh Pain and flooring, stainless steel appliances, granite countertops! Wonderful wooded lot with lots of space. Enjoy country living, but still be convenient to Fort Worth.
Investor Tools
$376,000
Estimated Property Value
$119,487Estimated Mortgage Balance
$256,513Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$490/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,000
$282,243
2025
$45,000
$237,243
$282,243
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,000
$282,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$136,750
No
First
Dec 2, 2019
Jan 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,487
$256,513
68%
32%
$820/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$820/mo
+$1,107/mo
6.2%
