$672,000
NAL Estimated Property Value9919 Eagle Mountain Dam Road, Fort Worth, TX, 76135
$683,167 ARV
Off Market
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7.52 acres
Building Information
Year Built2004
Land Information
APN40626-1-6R
Lot Number6R
SubdivisionStrawberry Creek Estates
Land UseResidential
Legal DescriptionSTRAWBERRY CREEK ESTATES BLOCK 1 LOT 6R
Census Tract100601
Assessed Land Value$180,285
Assessed Improvement Value$344,064
Assessment Year2025
Investor Tools
$672,000
Estimated Property Value
$221,220Estimated Mortgage Balance
$450,780Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$683,167
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,199 /month
Positive
Cash Flow Estimate:
$1,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,018/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,852
$524,349
2025
$180,285
$344,064
$524,349
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,852
$524,349
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Conventional
$240,000
No
First
Mar 28, 2022
Apr 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,220
$450,780
67%
33%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,439/mo
+$488/mo
3.4%
