$238,000
NAL Estimated Property Value8425 Ohara Lane, Fort Worth, TX, 76123
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size5,689 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN39607-12-5
Lot Number5
SubdivisionSouthgate Addition-Ft Worth
Land UseResidential
Legal DescriptionSOUTHGATE ADDITION-FT WORTH BLOCK 12 LOT 5
Census Tract111026
Assessed Land Value$40,000
Assessed Improvement Value$169,697
Assessment Year2025
About this property
REMODELED, NEW FLOORING THROUGHOUT, GRANITE COUNTER TOPS, NEW CABINETS, FIXTURES, FAUCETS, ETC. OPEN CONCEPT LIVING KITCHEN AREA WITH SMALL ISLAND. READY FOR MOVE IN. PLEASE VERIFY ALL MEASUREMENTS AND SCHOOL INFORMATION. HOME HAS RECENTLY HAD FOUNDATION REPAIR AND NOW COMES WITH A LIFETIME TRANSFERABLE WARRANTY.
Investor Tools
$238,000
Estimated Property Value
$163,965Estimated Mortgage Balance
$74,035Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,428 /month
Positive
Cash Flow Estimate:
$476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$525/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,110
$209,697
2025
$40,000
$169,697
$209,697
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,110
$209,697
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Panorama Mortgage Group Llc
Fha
$169,866
Yes
First
Apr 8, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,965
$74,035
31%
69%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,107/mo
+$1,773/mo
14.5%
