$358,648
NAL Estimated Property Value8821 Hidden Hill Drive, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Warming Drawer
FlooringMarble, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size15,272 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN23120-25-6
Lot Number6
SubdivisionLake Country Estates Addition
Land UseResidential
Legal DescriptionLAKE COUNTRY ESTATES ADDITION BLOCK 25 LOT 6
Census Tract114108
Assessed Land Value$90,000
Assessed Improvement Value$268,648
Assessment Year2025
About this property
Located in the desirable Eagle Mountain Lake subdivision of Lake Country, this home features on-site hand scraped wood floors, top-of-the line stainless steel Bosch appliances, Bordeaux granite in kitchen & baths, marble bathroom floors & showers, plantation shutters, upgraded light fixtures and sits on a large treed lot with private backyard surrounded by nature. Storage building with electric.
Investor Tools
$358,648
Estimated Property Value
$168,941Estimated Mortgage Balance
$189,707Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,152 /month
Positive
Cash Flow Estimate:
$717 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$875/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,705
$358,648
2025
$90,000
$268,648
$358,648
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,705
$358,648
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$185,002
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,941
$189,707
52%
47%
$1,110/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,110/mo
+$1,600/mo
9.1%
