Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$698,000

NAL Estimated Property Value

1004 Bandon Dunes Dr, Fort Worth, TX, 76028

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths3,459 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$195.14 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 4Bathrooms 4
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesFire Pit, Rain Gutters
Lot Size8,625 sqft

Building Information

Year Built2021
Garage Spaces2

Land Information

APN41847-10-2
Lot Number2
SubdivisionThomas Crossing Addition
Land UseResidential
Legal DescriptionTHOMAS CROSSING ADDITION BLOCK 10 LOT 2
Census Tract111204
Assessed Land Value$90,000
Assessed Improvement Value$560,000
Assessment Year2025

About this property

Gorgeous 2-story Aubree Custom Home in Thomas Crossing is move in ready!! Inside this Modern Farmhouse plan you will find 3 bedrooms, 4 baths, an executive study, spacious family room located at the heart of the home with a cozy gas log FP. Gourmet kitchen boasts quartz countertops, and large center island with breakfast bar. Private master suite features a luxurious bathroom with his and hers vanities and walk-in closets with direct utility access, free standing tub, and huge separate double shower. Spacious covered patio area off the family room is great for grilling and entertaining with gas hookup and an outdoor fireplace! Come see this one of a kind designer farmhouse with an industrial feel today!

Investor Tools

Property Icon
$698,000
Estimated Property Value
$496,826Estimated Mortgage Balance
$201,174Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,188 /month
Positive
Cash Flow Estimate:
$1,396 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$833/month
$400/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,506
$650,000
2025
$90,000
$560,000
$650,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,506
$650,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Conventional
$540,000
No
First
Feb 16, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,826
$201,174
28%
71%
$3,238/mo

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...