$481,263
NAL Estimated Property Value8104 Rainier Rd, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Vented Exhaust Fan
FlooringCarpet, Tile
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard
Lot Size8,756 sqft
Building Information
Year Built1994
Stories2
Garage Spaces2
Land Information
APN31565-95-17
Lot Number17
SubdivisionPark Glen Addition
Land UseResidential
Legal DescriptionPARK GLEN ADDITION BLOCK 95 LOT 17
Census Tract113919
Assessed Land Value$65,000
Assessed Improvement Value$416,263
Assessment Year2025
About this property
***Join us this Friday, June 6th, for a Golden Hour Open House from 5-7 PM!!*** Welcome to your forever home in a vibrant, family friendly community lined with trees and sidewalks! This spacious home features 4 bedrooms, 2.5 bathrooms, and multiple flex spaces to match your lifestyle. The private swimming pool in the backyard has been well taken care of with an all new system and tank replaced over the summer. The kitchen features beautiful natural lighting, a gas cooktop, granite countertops, and a kitchen island! Schedule your showing today!
Investor Tools
$481,263
Estimated Property Value
$372,070Estimated Mortgage Balance
$109,193Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,888 /month
Positive
Cash Flow Estimate:
$963 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,172/month
$66/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,655
$481,263
2025
$65,000
$416,263
$481,263
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,655
$481,263
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$400,000
No
First
Aug 16, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,070
$109,193
22%
77%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,030/mo
$2,465/mo
+$565/mo
7.6%
