$259,000
NAL Estimated Property Value8028 Summer Stream Dr, Fort Worth, TX, 76134
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,767 sqft
Building Information
Year Built2007
Stories1
Garage Spaces2
Land Information
APN42439G-1-95
Lot Number95
SubdivisionTrails Of Willow Creek, The
Land UseResidential
Legal DescriptionTRAILS OF WILLOW CREEK, THE BLOCK 1 LOT 95
Census Tract111019
Assessed Land Value$40,000
Assessed Improvement Value$187,340
Assessment Year2025
About this property
GREAT STARTER HOME LOCATED IN THE NEIGHBORHOODS OF TRAILS OF WILLOW CREEK. THIS 3 BED 2 BATH FEATURES AN OPEN CONCEPT LIVING AREA WITH A COZY FIREPLACE AND A FORMAL DINING ROOM. CERAMIC TILE IN THE LIVING AND BATHROOMS. CARPET IN THE BEDROOMS. STEP OUTSIDE AND RELAX UNDER THE COVERED BACK PATIO IN THE EVENINGS AND ENJOY WITH FAMILY AND FRIENDS. LOCATED 10 MILES FROM DOWNTOWN FORT WORTH AND 8 MILES FROM TEXAS CHRISTIAN UNIVERSITY. PRICED TO SELL FAST, SEND YOUR OFFERS, IT WON'T LAST!!!
Investor Tools
$259,000
Estimated Property Value
$247,146Estimated Mortgage Balance
$11,854Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
$78/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,540
$227,340
2025
$40,000
$187,340
$227,340
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,540
$227,340
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$260,200
Yes
First
Aug 16, 2023
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,146
$11,854
4%
95%
$1,561/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,639/mo
+$288/mo
8.9%
