$220,000
NAL Estimated Property Value8441 Auburn Dr, Fort Worth, TX, 76123
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Refrigerator
Exterior
Exterior FeaturesOutdoor Grill
Lot Size5,362 sqft
Building Information
Year Built1986
Stories1
Garage Spaces1
Land Information
APN39607-13-1
Lot Number1
SubdivisionSouthgate Addition-Ft Worth
Land UseResidential
Legal DescriptionSOUTHGATE ADDITION-FT WORTH BLOCK 13 LOT 1
Census Tract111026
Assessed Land Value$40,000
Assessed Improvement Value$122,731
Assessment Year2025
About this property
Built in 1986, this home features a thoughtful floor plan with efficient use of space across 846 square feet. The livng area flows into the kitchen and dining space, creating a cozy and functional layout. With three bedrooms and two full bathrooms, this home is perfect for first-time buyers, downsizers or investors. Schedule your appointment for this charmihg single-story property offering comfort, convenience, and affordabilty.
Investor Tools
$220,000
Estimated Property Value
$218,187Estimated Mortgage Balance
$1,813Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,965
$162,731
2025
$40,000
$122,731
$162,731
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,965
$162,731
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank Of New York Mellon Trust Co Na
Stand Alone Second / Subordinate Position
$219,780
No
First
Dec 1, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,187
$1,813
0%
99%
$1,318/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,318/mo
+$1,562/mo
15.7%
