1view

$393,572

1012 Mesa Crest Dr, Fort Worth, TX, 76052

Off Market

3 Beds

2 Bath

2,190 Sq Ft

Single Family Residence

$171.23 / sqft

Built in 2015

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile, Simulated Wood

Exterior

Lot Size7,187 sqft

Building Information

Year Built2015

Garage Spaces2

Land Information

APN47156-16-27

Lot Number27

SubdivisionWillow Ridge Estates

Land UseResidential

Legal DescriptionWILLOW RIDGE ESTATES BLOCK 16 LOT 27 PER PLAT D214122817

Census Tract114110

Assessed Land Value$100,000

Assessed Improvement Value$293,572

Assessment Year2025

About this property

SELLER IS GIVING THE BUYER A $2500 CREDIT TOWARDS EITHER CLOSING COSTS OR A RATE BUYDOWN...HIGHLY SOUGHT AFTER ONE STORY THAT IS MOVE IN READY! BRAND NEW PAINT AND CARPETING... This home feels like it is new construction. This seller put in the extra money and it shows. Location is key, walking distance to all of the schools. Spacious and open floorplan includes kitchen with gas stove, granite countertops, stainless steel appliances, wood like flooring, breakfast area. Formal dining room can be a flex room if you prefer an office too. The secondary bedrooms are oversized in their own wing of the home. Master bedroom has its own wing and includes a nice sized walk in closet, double sinks, separate shower, tub. Radiant barrier and low e windows are ideal for those lower summer utility bills. The backyard includes a covered patio to enjoy your morning coffee and a yard that could easily add a pool in the future. Professional landscaping and stonework accents the front of the home.

Investor Tools

$393,572

Estimated Property Value

$174,000Estimated Mortgage Balance

$228,581Estimated Equity

56% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,361 /month

Positive

Cash Flow Estimate:

$787 /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

$409/month

$396/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,940

$393,572

2025

$100,000

$293,572

$393,572

Tax History

Year

Tax Paid

Assessed Value

2024

$2,940

$393,572

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bay Equity Llc

Conventional

$174,000

First

Jul 26, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$164,991

$228,581

58%

42%

$1,044/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area