$275,000
NAL Estimated Property Value8408 Horse Whisper Ln, Fort Worth, TX, 76131
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,046 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN23623G-13-18
Lot Number18
SubdivisionLasater Addition
Land UseResidential
Legal DescriptionLASATER ADDITION BLOCK 13 LOT 18
Census Tract113930
Assessed Land Value$65,000
Assessed Improvement Value$152,211
Assessment Year2025
About this property
Welcome home to this beautiful and well kept, open concept, 3 bed 2 bath home just minutes from I35, shopping and restaurants. This home features wood floors, updated kitchen and master bath. Master bath also features a split tub and walk in shower. The AC unit and water heater are new in 2023. The back yard is perfect for these cool fall evenings and entertaining your guests. Don’t miss your chance at a wonderful home!
Investor Tools
$275,000
Estimated Property Value
$268,045Estimated Mortgage Balance
$6,955Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,755 /month
Positive
Cash Flow Estimate:
$585 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$627/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,153
$217,211
2025
$65,000
$152,211
$217,211
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,153
$217,211
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$280,321
Yes
First
Dec 14, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,045
$6,955
2%
97%
$1,681/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$2,081/mo
+$589/mo
11.7%
