$373,847
NAL Estimated Property Value8809 Saranac Trail, Fort Worth, TX, 76118
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,900 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN34557-26-23
Lot Number23
SubdivisionRiver Trails Addition
Land UseResidential
Legal DescriptionRIVER TRAILS ADDITION BLOCK 26 LOT 23
Census Tract106526
Assessed Land Value$70,000
Assessed Improvement Value$303,847
Assessment Year2025
About this property
Well appointed home in Sought after River Trails! Great family community with walking and bike paths, lakes and a park just a block away. Could not ask for a better location close to all major highways and the TRE. Home offers open concept, soaring ceilings with crown molding and a huge living area for entertaining. Enjoy walking your child to the elementary school that is just a block away. Come and live at one of the well known communities in HEB.
Investor Tools
$373,847
Estimated Property Value
$198,257Estimated Mortgage Balance
$175,590Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,243 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,771
$373,847
2025
$70,000
$303,847
$373,847
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,771
$373,847
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$225,000
No
First
Apr 24, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,257
$175,590
46%
53%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,349/mo
+$578/mo
6.2%
