$389,000
NAL Estimated Property Value8313 Teja Trl, Benbrook, TX, 76126
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesLighting
Lot Size7,196 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN23037-17-6
Lot Number6
SubdivisionLa Bandera At Team Ranch
Land UseResidential
Legal DescriptionLA BANDERA AT TEAM RANCH BLOCK 17 LOT 6
Census Tract110901
Assessed Land Value$60,000
Assessed Improvement Value$243,055
Assessment Year2025
About this property
Beautifully maintained home located in Quiet Neighborhood with easy access to Hwy 377 and I20. Minutes from Downtown Fort Worth. Spacious Kitchen offers Granite countertops and subway tile backsplash, ss appliances. Brick and Stone accents. Living room includes Stone Fireplace. Split bedroom floor plan offers privacy for the master bedroom. Bedrooms include vaulted ceilings, ceiling fans, and walk-in closets. Master bath offers dual sinks and separate garden tub and shower. Backyard includes wood deck and patio.
Investor Tools
$389,000
Estimated Property Value
$159,952Estimated Mortgage Balance
$229,048Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,334 /month
Positive
Cash Flow Estimate:
$778 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,793
$303,055
2025
$60,000
$243,055
$303,055
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,793
$303,055
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$203,580
No
First
Apr 1, 2016
May 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,952
$229,048
58%
41%
$1,221/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$1,221/mo
+$1,349/mo
7.9%
