$291,205
NAL Estimated Property Value9725 Maryville Ln, Fort Worth, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Laminate
Exterior
Exterior FeaturesOther
Lot Size5,223 sqft
Building Information
Year Built2001
Stories2
Garage Spaces2
Land Information
APN23783H-5G-29
Lot Number29
SubdivisionLegacy Square Addition
Land UseResidential
Legal DescriptionLEGACY SQUARE ADDITION BLOCK 5G LOT 29
Census Tract114207
Assessed Land Value$55,000
Assessed Improvement Value$236,205
Assessment Year2025
About this property
SELLER WILL GIVE $5,000 IN INCENTIVES TOWARDS REPAIRS WITH FULL PRICE OFFER!! ARE YOU LOOKING FOR LOTS OF SPACE IN A PEACEFUL NEIGHBORHOOD, WITHIN WALKING DISTANCE FROM GROCERY STORES? THIS IS THE HOME FOR YOU! FEATURING 4 BEDS, 2.5 BATHS, AN OPEN-CONCEPT KITCHEN AND A FORMAL DINING AREA. LAMINATE IN THE KITCHEN, LIVING, AND BATHROOMS. CARPET IN ALL BEDROOMS. THIS HOME IS LOCATED 2 MILES FROM BREWER HIGH SCHOOL, 3 MILES FROM LOCKHEED MARTIN & 12 MILES FROM DOWNTOWN FORT WORTH!! PRICED TO SELL QUICK! SEND IN YOUR OFFERS THIS WONT LAST!
Investor Tools
$291,205
Estimated Property Value
$237,858Estimated Mortgage Balance
$53,347Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,747 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$701/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,955
$291,205
2025
$55,000
$236,205
$291,205
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,955
$291,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$250,000
No
First
Sep 1, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,858
$53,347
18%
82%
$1,499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,499/mo
+$428/mo
7.9%
