$473,000
NAL Estimated Property Value9361 Trammel Davis Rd, Fort Worth, TX, 76118
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Wood
Exterior
Lot Size4,792 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN23264F-13-25
Lot Number25
Land UseResidential
Legal DescriptionLAKES OF RIVER TRAILS EAST BLOCK 13 LOT 25
Census Tract106509
Assessed Land Value$48,868
Assessed Improvement Value$298,132
Assessment Year2025
About this property
Come see this 2021 built home ready for move in this month. The modern stylish home updated modern fixtures and hardwood floors throughout. The open living area is spacious with lots of large windows to let in natural light. The kitchen features stainless steel appliances with granite counter tops and 42 inch cabinets. Schedule your showing soon as this home will likely lease quickly
Investor Tools
$473,000
Estimated Property Value
$334,457Estimated Mortgage Balance
$138,543Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,838 /month
Positive
Cash Flow Estimate:
$946 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$955/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,096
$347,000
2025
$48,868
$298,132
$347,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,096
$347,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Unknown
$370,500
No
First
Apr 14, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,457
$138,543
29%
71%
$2,222/mo
