$353,712
NAL Estimated Property Value7513 Rock Garden Trl, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,663 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN42437D-4-12
Lot Number12
SubdivisionTrail Lake Estates Addn-Ft Wth
Land UseResidential
Legal DescriptionTRAIL LAKE ESTATES ADDN-FT WTH BLOCK 4 LOT 12
Census Tract105515
Assessed Land Value$35,000
Assessed Improvement Value$318,712
Assessment Year2025
About this property
BACK ON THE MARKET. Welcome home to this newly renovated home with 2 story ceiling soaring high at 18 feet. This First Texas Home is located in Fort Worth ISD. Home has been recently repainted and ready for the next home owner to enjoy. With the master bedroom downstairs, you'll find 4 other bedrooms and a massive game room upstairs. The carpet was replaced last year. All appliances and roof was replaced 2 years ago. 2 HVAC units was replaced in 2017 and 2018. Come see it today!!!! Matterport virtual tour is available.
Investor Tools
$353,712
Estimated Property Value
$228,753Estimated Mortgage Balance
$124,959Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,122 /month
Positive
Cash Flow Estimate:
$707 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$630/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,796
$353,712
2025
$35,000
$318,712
$353,712
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,796
$353,712
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$250,500
No
First
Oct 8, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,753
$124,959
35%
65%
$1,502/mo
