Last 24 Hours
$409,000
NAL Estimated Property Value7633 Quail Ridge Street, Fort Worth, TX, 76179
Off Market
3 Beds
2 Bath
2,858 Sq Ft
$113.68 / sqft
Built in 1975Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size11,204 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN23120-9-8
Lot Number8
SubdivisionLake Country Estates Addition
Land UseResidential
Legal DescriptionLAKE COUNTRY ESTATES ADDITION BLOCK 9 LOT 8
Census Tract114108
Assessed Land Value$90,000
Assessed Improvement Value$281,000
Assessment Year2025
About this property
Adorable cottage in Lake Country Estates! Home features 3 bedrooms, 2 baths, 2 living areas and 2 wood burning fireplaces. Secondary bedrooms share a Jack and Jill Bath and are both large and roomy. Kitchen is separate from both living areas giving it more of a private feel in the home. Master bedroom is comfortable with a nice walk-in closet. There is also a lovely view of Eagle Mountain Lake from the front porch. Add to the front patio and you have a very nice view. This neighborhood is so peaceful and quiet and that's a huge bonus for a fast paced life. New roof, all plumbing replaced with PVC, new AC and water heater in Nov 2020 and home has an air conditioned cedar closet in attic! Good stuff!
Investor Tools
$409,000
Estimated Property Value
$237,428Estimated Mortgage Balance
$171,572Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,454 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$793/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,467
$371,000
2025
$90,000
$281,000
$371,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,467
$371,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$260,000
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,428
$171,572
41%
58%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,559/mo
+$1,151/mo
8.0%
12.4%