$337,000
NAL Estimated Property Value8325 Trinity Vista Trail, Fort Worth, TX, 76053
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size5,497 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN23264H-16-9
Lot Number9
SubdivisionLakes Of River Trails Addition
Land UseResidential
Legal DescriptionLAKES OF RIVER TRAILS ADDITION BLOCK 16 LOT 9
Census Tract106525
Assessed Land Value$75,000
Assessed Improvement Value$246,361
Assessment Year2025
About this property
Hurry to see this adorable home in Hurst! Fresh vinyl plank flooring and carpet just installed. This adorable home has an open family room and kitchen with breakfast nook. The generous master bedroom, has bathroom attached with garden tub, separate shower and dual sinks. The backyard has a patio with a pergola and a storage shed with concrete foundation. The neighborhood, has ponds, trails for jogging and a community playground. Minutes from shopping, dining and entertainment.
Investor Tools
$337,000
Estimated Property Value
$215,079Estimated Mortgage Balance
$121,921Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,022 /month
Positive
Cash Flow Estimate:
$674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$555/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,979
$321,361
2025
$75,000
$246,361
$321,361
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,979
$321,361
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$239,194
Yes
First
Feb 23, 2021
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,079
$121,921
36%
64%
$1,435/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,510/mo
+$417/mo
6.9%
