$375,363
NAL Estimated Property Value8701 Saranac Trl, Fort Worth, TX, 76118
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size6,900 sqft
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APN34557-23-16
Lot Number16
SubdivisionRiver Trails Addition
Land UseResidential
Legal DescriptionRIVER TRAILS ADDITION BLOCK 23 LOT 16
Census Tract106526
Assessed Land Value$70,000
Assessed Improvement Value$305,363
Assessment Year2025
About this property
Beautiful River Trails home located in HEB ISD. This very well taken care of home has an open floor plan with split master from 3 bedrooms. Perfect home for entertaining, the kitchen overlooks the living room. Large covered patio with great views of backyard. River Trails park is at the end of the cul-de-sac and the park also leads to miles of Trinity Trails, great for walking, biking and exploring. You are conveniently located by highway 820, 121 and I30.
Investor Tools
$375,363
Estimated Property Value
$241,016Estimated Mortgage Balance
$134,347Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,252 /month
Positive
Cash Flow Estimate:
$751 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,803
$375,363
2025
$70,000
$305,363
$375,363
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,803
$375,363
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Petra Mortgage Llc
Conventional
$250,000
No
First
May 20, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,016
$134,347
35%
64%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,499/mo
+$886/mo
7.6%
