$264,000
NAL Estimated Property Value8117 Rambler Rose Street, Fort Worth, TX, 76137
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Laminate
Exterior
Lot Size5,014 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN40685-162-50
Lot Number50
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 162 LOT 50
Census Tract113924
Assessed Land Value$55,000
Assessed Improvement Value$134,018
Assessment Year2025
About this property
Prooperty has had some updates and is located in Keller Schools. It has 3 bedrooms and 2 baths. New roof in October 2019.
Investor Tools
$264,000
Estimated Property Value
$0Estimated Mortgage Balance
$264,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$552/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,309
$189,018
2025
$55,000
$134,018
$189,018
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,309
$189,018
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$264,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
N/A
+$2,450/mo
11.1%
