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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$225,000

NAL Estimated Property Value

1005 Osborne Ln, Fort Worth, TX, 76112

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,500 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$152.67 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Laminate, Tile

Exterior

Lot Size8,525 sqft

Building Information

Year Built1950
Stories1
Garage Spaces1

Land Information

APN17930-6-5
Lot Number5
SubdivisionHiett Subdivision
Land UseResidential
Legal DescriptionHIETT SUBDIVISION BLOCK 6 LOT 5
Census Tract101302
Assessed Land Value$25,575
Assessed Improvement Value$87,351
Assessment Year2025

About this property

***BUYERS FINANCING FELL THROUGH AND WE'RE BACK ON THE MARKET*** Fully Renovated 3 Bedroom, 2 Bathroom Home with a modern open layout! Welcome home to this beautifully updated residence with roughly 1,500 sqft of living space perfectly blending modern design and comfortable living. From the moment you arrive, the freshly painted exterior, updated front porch, and mature shade trees create a welcoming first impression. Inside, you’ll love the spacious open concept floor plan with brand new luxury vinyl plank flooring and recessed LED lighting throughout. The stunning kitchen features: Sleek white shaker cabinets, quartz countertops, stainless steel looking appliances and oversized island with extra cabinet space for storage. The primary suite offers a generously sized bedroom with a walk in closet and ensuite bathroom showcasing a double vanity, black matte fixtures, barn style cabinetry and a custom walk in shower. The secondary bathroom is just as stylish with large format modern tile and a deep soaking tub. Too many updates to name so come see them for yourself!!

Investor Tools

Property Icon
$225,000
Estimated Property Value
$157,660Estimated Mortgage Balance
$67,340Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /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
$305/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,534
$112,926
2025
$25,575
$87,351
$112,926
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,534
$112,926

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$160,000
No
First
Jul 18, 2025
Aug 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,660
$67,340
29%
70%
$960/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$960/mo
+$967/mo
10.3%

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...

1005 Osborne Ln | Property Details | No Agent List