$269,000
NAL Estimated Property Value7300 Tin Star Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size4,609 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN33437C-DD-10
Lot Number10
SubdivisionRanch At Eagle Mountain Addn
Land UseResidential
Legal DescriptionRANCH AT EAGLE MOUNTAIN ADDN BLOCK DD LOT 10
Census Tract114107
Assessed Land Value$75,000
Assessed Improvement Value$132,175
Assessment Year2025
About this property
** Highest and Best by 8 pm Sunday** What a great area to be in. Close to Eagle Mountain lake. This three bedroom , two bath homes has will floors every were but in the bedrooms and Living as the wood looking vinyl planks. Great floorplan with the master away from the other two bedrooms. Big master bath with garden tub , separate shower , walk in closet. Kitchen, living and dining all together. Good back yard with a patio. **This property in an estate so there is no Sellers disclosure and no survey.
Investor Tools
$269,000
Estimated Property Value
$147,716Estimated Mortgage Balance
$121,284Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,229
$207,175
2025
$75,000
$132,175
$207,175
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,229
$207,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$163,000
No
First
Jun 8, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,716
$121,284
45%
55%
$978/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,228/mo
+$1,482/mo
12.1%
