$300,000
NAL Estimated Property Value8005 Cedar Lake Lane, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size5,719 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN44715Q-N-29
Lot Number29
SubdivisionVillages Of Sunset Pointe
Land UseResidential
Legal DescriptionVILLAGES OF SUNSET POINTE BLOCK N LOT 29
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$225,196
Assessment Year2025
About this property
MULTIPLE OFFERS HAS BEEN RECEIVED! Villages Of Sunset Point features this beautiful home it's near shopping, restaurants, hospitals and Chisholm Trail Parkway. Large kitchen, oversized granite island, stainless appliances, formal dining, built-in-desk, open concept, with gas starter fireplace. PLEASE CONTACT LISTING AGENT FOR SHOWINGS PLEASE SEND LICENSE NUMBER AND SHOWING TIME. OWNER REQUEST ALL VISTORS TO WEAR MASK AND SHOE BOOTIES. PLEASE SUBMIT PROOF OF FUNDS WITH ALL OFFERS. QUICK CLOSE! PLEASE DO NOT CHANGE TITLE COMPANY
Investor Tools
$300,000
Estimated Property Value
$256,295Estimated Mortgage Balance
$43,705Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$520/month
$258/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,736
$285,196
2025
$60,000
$225,196
$285,196
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,736
$285,196
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Red Diamond Home Loans Llc
Conventional
$282,270
No
First
Jul 20, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,295
$43,705
14%
85%
$1,693/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,951/mo
+$929/mo
11.5%
