$390,000
NAL Estimated Property Value7304 Lake Rock Dr, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size13,935 sqft
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APN18410G-2-17
Lot Number17
SubdivisionHills Of Lake Country
Land UseResidential
Legal DescriptionHILLS OF LAKE COUNTRY BLOCK 2 LOT 17
Census Tract114108
Assessed Land Value$85,000
Assessed Improvement Value$297,000
Assessment Year2025
About this property
Welcome home! This home is ready for a new owner! Located in the desirable Eagle Mountain Lake community this home features high ceilings, wood and tile flooring throughout, abundant natural lighting, 3 full baths and a private lot made for entertaining. Outside features a large patio with pergola, manicured lawn, fenced pool with rock water feature...all this surrounded by nature. Must see!
Investor Tools
$390,000
Estimated Property Value
$339,795Estimated Mortgage Balance
$50,205Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$812/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,799
$382,000
2025
$85,000
$297,000
$382,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,799
$382,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Resources Inc
Fha
$296,571
Yes
First
Sep 25, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$339,795
$50,205
12%
87%
$2,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$2,314/mo
+$396/mo
8.3%
