$223,706
NAL Estimated Property Value7225 Irish Valley Trail, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Laminate
Exterior
Exterior FeaturesOutdoor Grill
Lot Size3,332 sqft
Building Information
Year Built2006
Stories2
Garage Spaces1
Land Information
APN42437D-11-18
Lot Number18
SubdivisionTrail Lake Estates Addn-Ft Wth
Land UseResidential
Legal DescriptionTRAIL LAKE ESTATES ADDN-FT WTH BLOCK 11 LOT 18
Census Tract105515
Assessed Land Value$40,000
Assessed Improvement Value$183,706
Assessment Year2025
About this property
Beautiful 2 bedroom home in great condition. Open concept flow form living to kitchen to include a breakfast bar. Large kitchen with tons of counter and cabinet space! 2 large bedrooms upstairs both with full bathrooms & walk in closets. Good size back yard and open patio. The corner lots provides for additional parking and extra front yard space.
Investor Tools
$223,706
Estimated Property Value
$153,938Estimated Mortgage Balance
$69,768Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,342 /month
Positive
Cash Flow Estimate:
$447 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,020
$223,706
2025
$40,000
$183,706
$223,706
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,020
$223,706
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Fha
$169,866
Yes
First
Jun 1, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,938
$69,768
31%
69%
$1,019/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,180/mo
$1,019/mo
+$1,161/mo
11.7%
