$246,291
NAL Estimated Property Value9949 Lone Eagle Drive, Fort Worth, TX, 76108
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size4,326 sqft
Building Information
Year Built1985
Stories2
Garage Spaces2
Land Information
APN23784-2-18
Lot Number18
SubdivisionLegacy Village Addition
Land UseResidential
Legal DescriptionLEGACY VILLAGE ADDITION BLOCK 2 LOT 18
Census Tract114207
Assessed Land Value$40,000
Assessed Improvement Value$206,291
Assessment Year2025
About this property
Great 2 Story house ! 3 Bedrooms upstairs with Jack and Jill bath and separate sinks. Downstairs has a bathroom next to the kitchen. Also extra storage under the stairs. New flooring and some new paint. Outside has a covered patio and storage building. Good little house at a good price !
Investor Tools
$246,291
Estimated Property Value
$145,183Estimated Mortgage Balance
$101,108Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,478 /month
Positive
Cash Flow Estimate:
$493 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$593/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,882
$246,291
2025
$40,000
$206,291
$246,291
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,882
$246,291
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Fha
$166,871
Yes
First
Oct 21, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,183
$101,108
41%
59%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,001/mo
+$926/mo
9.4%
