$251,366
NAL Estimated Property Value7445 Grass Valley Trail, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringLaminate
Exterior
Lot Size5,663 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN42437D-5-7
Lot Number7
SubdivisionTrail Lake Estates Addn-Ft Wth
Land UseResidential
Legal DescriptionTRAIL LAKE ESTATES ADDN-FT WTH BLOCK 5 LOT 7
Census Tract105515
Assessed Land Value$35,000
Assessed Improvement Value$216,366
Assessment Year2025
About this property
Great energy efficient home with new windows installed in 2017 and Solar Panels installed in 2018. This 3 bedroom, 2 bath home has new laminate wood flooring throughout, security cameras, New roof in 2017, an open concept Living, dining and kitchen area and large front covered patio. Must See. Multiple offers received. Highest and best due by Friday, May, 22nd at 12:00 noon.
Investor Tools
$251,366
Estimated Property Value
$151,301Estimated Mortgage Balance
$100,065Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,508 /month
Positive
Cash Flow Estimate:
$503 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,332
$251,366
2025
$35,000
$216,366
$251,366
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,332
$251,366
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Finance Services Llc
Conventional
$171,000
No
First
Jun 22, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,301
$100,065
39%
60%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,026/mo
+$1,854/mo
13.7%
