$161,040
8128 Spruce Valley Dr, Fort Worth, TX, 76137
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,197 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN40685-155-6
Lot Number6
SubdivisionSummerfields Addition
Land UseResidential
Legal DescriptionSUMMERFIELDS ADDITION BLOCK 155 LOT 6
Census Tract113924
Assessed Land Value$55,000
Assessed Improvement Value$176,932
Assessment Year2025
Investor Tools
$233,127Estimated Mortgage Balance
$38,873Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,207
$231,932
2025
$55,000
$176,932
$231,932
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,207
$231,932
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$255,290
Yes
First
Mar 18, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,127
$38,873
14%
86%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,531/mo
+$919/mo
10.8%
