$251,452
NAL Estimated Property Value7225 Charbonneau Road, Lake Worth, TX, 76135
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet
Exterior
Exterior FeaturesRain Gutters
Lot Size22,216 sqft
Building Information
Year Built1995
Stories1
Garage Spaces2
Land Information
APNA1552-2KK
SubdivisionTownsend, Moses Survey
Land UseResidential
Legal DescriptionTOWNSEND, MOSES SURVEY ABSTRACT 1552 TRACT 2KK
Census Tract110401
Assessed Land Value$47,216
Assessed Improvement Value$204,236
Assessment Year2025
About this property
** Multiple offers received... Highest and Best by Tuesday 9-22-2020 7pm** Updated home on HALF ACRE! 3 bedrooms plus bonus room, 1 bathroom, 2 car carport within walking distance to Lake Worth and still close to everything Fort Worth has to offer. Updates include brand new windows, interior and exterior paint, flooring, granite countertop, fixtures and much more. Prior owner recently replaced Roof and HVAC. Circle drive and plenty of room for your horses, RV, boat, etc.
Investor Tools
$251,452
Estimated Property Value
$140,488Estimated Mortgage Balance
$110,964Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,509 /month
Positive
Cash Flow Estimate:
$503 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$501/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,756
$251,452
2025
$47,216
$204,236
$251,452
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,756
$251,452
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$157,491
No
First
Oct 23, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,488
$110,964
44%
56%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$945/mo
+$511/mo
6.9%
