$327,000
NAL Estimated Property Value7512 Errandale Dr, Fort Worth, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
Exterior
Lot Size6,416 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN21164-3-13
Lot Number13
SubdivisionInnisbrook Place
Land UseResidential
Legal DescriptionINNISBROOK PLACE BLOCK 3 LOT 13
Census Tract114012
Assessed Land Value$75,000
Assessed Improvement Value$235,665
Assessment Year2025
Investor Tools
$327,000
Estimated Property Value
$136,225Estimated Mortgage Balance
$190,775Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$574/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,257
$310,665
2025
$75,000
$235,665
$310,665
No
Tax History
Year
Tax Paid
Assessed Value
2026
$5,257
$310,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Fha
$152,523
Yes
First
Jan 30, 2015
Feb 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,225
$190,775
58%
42%
$1,070/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,455/mo
+$1,425/mo
10.6%
