$258,142
NAL Estimated Property Value7924 Regency Lane, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size6,887 sqft
Building Information
Year Built1993
Stories1
Garage Spaces2
Land Information
APN39315-3-7
Lot Number7
SubdivisionSouth Brook Addition
Land UseResidential
Legal DescriptionSOUTH BROOK ADDITION BLOCK 3 LOT 7
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$228,142
Assessment Year2025
About this property
MULTIPLE OFFER SITUATION! This charming brick traditional is located on a quiet well kept street. 3 bedroom, 2 bath with a brick fireplace. Kitchen with a large pantry, lost of cabinets. Large master bath with double sink. The backyard features a custom outdoor kitchen with metal roof, perfect for family gathering, and cookouts. Price to sell, come see it before it's gone! Front door is absolutely gorgeous custom made by seller!
Investor Tools
$258,142
Estimated Property Value
$139,426Estimated Mortgage Balance
$118,716Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,549 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$458/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,208
$258,142
2025
$30,000
$228,142
$258,142
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,208
$258,142
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$162,011
Yes
First
May 20, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,426
$118,716
45%
54%
$972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$972/mo
+$955/mo
9.0%
