$228,000
NAL Estimated Property Value728 Windsor Drive, Everman, TX, 76140
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size10,080 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN12800-3-23
Lot Number23
SubdivisionEngland Isle Addition
Land UseResidential
Legal DescriptionENGLAND ISLE ADDITION BLOCK 3 LOT 23
Census Tract111202
Assessed Land Value$45,081
Assessed Improvement Value$146,292
Assessment Year2025
About this property
Nicely updated home located short drives from Ft. Worth and Arlington and a few minutes from I20. Updates completed Dec. '19 include a new 30 yr roof, paint inside and out, all flooring, granite counter tops, stainless appliances, shower and tub tile surrounds, back splash, all plumbing fixtures and light fixtures, cabinet and door hardware, and much more! Truly move in ready.
Investor Tools
$228,000
Estimated Property Value
$128,207Estimated Mortgage Balance
$99,793Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,234
$191,373
2025
$45,081
$146,292
$191,373
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,234
$191,373
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$145,500
No
First
Apr 7, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,207
$99,793
43%
56%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$873/mo
+$1,127/mo
10.5%
