$296,000
NAL Estimated Property Value8533 Auburn Dr, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size6,199 sqft
Building Information
Year Built1995
Stories2
Garage Spaces2
Land Information
APN39607-19-13R
Lot Number13R
SubdivisionSouthgate Addition-Ft Worth
Land UseResidential
Legal DescriptionSOUTHGATE ADDITION-FT WORTH BLOCK 19 LOT 13R
Census Tract111026
Assessed Land Value$40,000
Assessed Improvement Value$256,000
Assessment Year2025
About this property
This beautiful home features 4 bedrooms, 2.5 baths, 2 living areas and 2 dining areas, updated and ready to move in! bright kitchen area open to the living & dining areas is perfect for entertaining, Primary bedroom on first floor with walk-in closet and ensuite, 3 bedrooms and second living area or game-room upstairs, easy access to schools and shopping. Don't miss this one!
Investor Tools
$296,000
Estimated Property Value
$574,576Estimated Mortgage Balance
$296,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$600/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,714
$296,000
2025
$40,000
$256,000
$296,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,714
$296,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$293,584
Yes
First
Feb 16, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$574,576
N/A
0%
194%
$3,593/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$3,593/mo
$-23/mo
14.5%
