Last 24 Hours
$264,000
NAL Estimated Property Value7500 Maroon Drive, Fort Worth, TX, 76120
Off Market
4 Beds
2 Bath
1,644 Sq Ft
$106.45 / sqft
Built in 2006Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,663 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN2778-H-28
Lot Number28
SubdivisionBlake Meadows Addition
Land UseResidential
Legal DescriptionBLAKE MEADOWS ADDITION BLOCK H LOT 28
Census Tract106521
Assessed Land Value$50,000
Assessed Improvement Value$179,000
Assessment Year2025
About this property
This home has been a rental for the last 12 years and tenants are still in the home on a month to month lease looking for a quick close with an investor or other buyers.
Investor Tools
$264,000
Estimated Property Value
$0Estimated Mortgage Balance
$264,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$575/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,585
$229,000
2025
$50,000
$179,000
$229,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,585
$229,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$136,000
No
First
N/A
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$264,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$150/mo
+$2,235/mo
10.8%
12.4%