$290,000
NAL Estimated Property Value8212 Water Buck Run, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,506 sqft
Building Information
Year Built2010
Stories1
Garage Spaces2
Land Information
APN3101B-7-15
Lot Number15
SubdivisionBoswell Ranch
Land UseResidential
Legal DescriptionBOSWELL RANCH BLOCK 7 LOT 15
Census Tract114012
Assessed Land Value$65,000
Assessed Improvement Value$225,000
Assessment Year2025
About this property
Excellent DR Horton home in a great neighborhood close to Boswell High School. Fresh interior paint and new carpet in bedrooms. Open floor plan, with wood burning fireplace. Big walk in Closet in Master. Nice size fenced backyard with covered patio and firepit. Multiple offers received please have highest and best by 6:00 Friday Feb 11.
Investor Tools
$290,000
Estimated Property Value
$235,968Estimated Mortgage Balance
$54,032Estimated Equity
18% 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
$596/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,699
$290,000
2025
$65,000
$225,000
$290,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,699
$290,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$256,000
No
First
Mar 18, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,968
$54,032
18%
81%
$1,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,785/mo
+$925/mo
11.2%
