$273,186
NAL Estimated Property Value8548 Orleans Lane, Fort Worth, TX, 76123
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,039 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN25413-5-8
Lot Number8
SubdivisionMeadow Creek South Addition
Land UseResidential
Legal DescriptionMEADOW CREEK SOUTH ADDITION BLOCK 5 LOT 8
Census Tract111026
Assessed Land Value$40,000
Assessed Improvement Value$233,186
Assessment Year2025
About this property
Investors Dream! This spacoius single story home has an open floor plan and comes with a tenant who desires at least a two-year lease! Brand new roof and gutters, newer HVAC. Interior and landscaping needs some TLC and is being sold as is. Great location in Crowley ISD near Ryan Family YMCA, great shopping and restaurants. The community has a pool, park and playground at the corner of Orleans and Vicksburg. Hurry, this won't last long at this price with rental income already in place!
Investor Tools
$273,186
Estimated Property Value
$52,759Estimated Mortgage Balance
$220,427Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,639 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,172
$273,186
2025
$40,000
$233,186
$273,186
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,172
$273,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$60,000
No
First
Mar 5, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$52,759
$220,427
80%
19%
$360/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$480/mo
+$2,400/mo
12.7%
