$579,000
NAL Estimated Property Value708 Arch Adams Ln, Fort Worth, TX, 76107
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBalcony, Rain Gutters, Lighting
Lot Size1,241 sqft
Building Information
Year Built2004
Stories3
Garage Spaces2
Land Information
APN1460-4-1R14
Lot Number1R14
SubdivisionBailey, William J Addition
Land UseResidential
Legal DescriptionBAILEY, WILLIAM J ADDITION BLOCK 4 LOT 1R14
Census Tract102101
Assessed Land Value$37,290
Assessed Improvement Value$284,684
Assessment Year2025
About this property
Fabulous museum district town home. Three story living contemporary modern design featuring 2nd master on 1st floor, 1st master on 3rd floor. Open concept 2nd floor with floor to ceiling glass overlooking private spacious balcony. Downtown and museum district amenities. Separate study and 4th floor 15x20 observation deck.
Investor Tools
$579,000
Estimated Property Value
$329,868Estimated Mortgage Balance
$249,132Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,474 /month
Positive
Cash Flow Estimate:
$1,158 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$985/month
$999/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,928
$321,974
2025
$37,290
$284,684
$321,974
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,928
$321,974
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Spirit Of Texas Bank Ssb
Stand Alone Second / Subordinate Position
$364,000
No
First
Jun 29, 2021
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,868
$249,132
43%
57%
$1,738/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,737/mo
$-227/mo
5.2%
