$1,174,860
NAL Estimated Property Value9827 Fort Worth Dr, Argyle, TX, 76226
Off Market
Highlights
Interior
Exterior
Lot Size5.26 acres
Building Information
Year Built1984
Stories2
Roof Type105
Land Information
APNR73909
SubdivisionWm Hudson
Land UseAgriculture / Farming
Legal DescriptionA0586A WM HUDSON, TR 9 (INSIDE CITY), 5.2601 ACRES
Census Tract020316
Assessed Land Value$632,543
Assessed Improvement Value$663,422
Assessment Year2025
About this property
-6.5 AC available with frontage on Hwy 377 -0.8 miles north of the Crawford Rd and 377 intersection -Currently zoned R4 (about 25% is ETJ) -Property currently has 4 single family rental units and one 3,200 SF industrial building
Investor Tools
$1,065,414
Estimated Property Value
$566,018Estimated Mortgage Balance
$499,396Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,049 /month
Positive
Cash Flow Estimate:
$2,350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,911/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,608
$1,065,414
2025
$632,543
$663,422
$1,295,965
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,608
$1,065,414
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American National Bank & Trust
Building Or Construction Loan
$600,000
No
First
Apr 12, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$566,018
$499,396
46%
53%
$3,598/mo
