$407,776
NAL Estimated Property Value928 Larkspur Ln, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size12,153 sqft
Building Information
Year Built2001
Stories2
Garage Spaces3
Land Information
APN47525-29-16
Lot Number16
SubdivisionWoodhaven Cntry Club Estates
Land UseResidential
Legal DescriptionWOODHAVEN CNTRY CLUB ESTATES BLOCK 29 LOT 16
Census Tract106519
Assessed Land Value$70,000
Assessed Improvement Value$337,776
Assessment Year2025
About this property
Looking for a secluded feeling in the city? Come and see this beautifully maintained two-story home in the sought after neighborhood of Woodhaven. Home is heavily treed on 3 sides for extra privacy! New stainless steel appliances, fairly new HVAC units and the roof was replaced in October 2019. Don't miss out on this gem!
Investor Tools
$407,776
Estimated Property Value
$288,967Estimated Mortgage Balance
$118,809Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,447 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$751/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,975
$407,776
2025
$70,000
$337,776
$407,776
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,975
$407,776
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$241,000
No
First
Jun 5, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,967
$118,809
29%
71%
$1,925/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,925/mo
+$2/mo
5.7%
