$330,000
NAL Estimated Property Value8441 Trinity Vista, Fort Worth, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,497 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN23264H-11-6
Lot Number6
SubdivisionLakes Of River Trails Addition
Land UseResidential
Legal DescriptionLAKES OF RIVER TRAILS ADDITION BLOCK 11 LOT 6
Census Tract106525
Assessed Land Value$75,000
Assessed Improvement Value$210,000
Assessment Year2025
About this property
Beautiful move-in ready home with fresh paint! This home has a gorgeous back patio that over looks the water. The community provides a private park, private lake and jogging and walking trails. The back gate gives you direct access to fishing and a walking path.This is a great maintained home, conveniently located in the HEB ISD. A definite must-see!!
Investor Tools
$330,000
Estimated Property Value
$189,930Estimated Mortgage Balance
$140,070Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,900
$285,000
2025
$75,000
$210,000
$285,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,900
$285,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$216,000
No
First
Mar 13, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,930
$140,070
42%
58%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,371/mo
+$556/mo
7.0%
