Street View

1view

Owner Contacts

$396,000

NAL Estimated Property Value

1024 Cushing Dr, Fort Worth, TX, 76177

Off Market

5 Beds

3 Bath

2,661 Sq Ft

Single Family Residence

$150.28 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Water Heater, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Lot Size5,750 sqft

Building Information

Year Built2018

Garage Spaces2

Land Information

APN17533M-7-31

Lot Number31

SubdivisionHawthorne Meadows

Land UseResidential

Legal DescriptionHAWTHORNE MEADOWS BLOCK 7 LOT 31

Census Tract113932

Assessed Land Value$75,000

Assessed Improvement Value$291,000

Assessment Year2025

About this property

Welcome to this spacious and beautifully maintained two-story home featuring five bedrooms and three full bathrooms, perfect for large families or anyone needing extra room. Inside, you’ll find an inviting open layout with granite countertops, modern finishes, and abundant natural light throughout. The main level offers flexible living and dining spaces with three bedrooms ideal for entertaining or everyday comfort. Upstairs, the generously sized game room and bedroom provides privacy and relaxation. Step outside to a covered patio, perfect for outdoor dining, relaxing, or weekend gatherings. The home is located in a desirable community that offers fantastic amenities, including a community pool and a community playground for residents to enjoy. Conveniently situated near great schools and shopping, this home combines comfort, convenience, and a welcoming neighborhood feel. Well cared for and truly move-in ready—schedule your showing today.

Investor Tools

$396,000

Estimated Property Value

$530,067Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,399 /month

Positive

Cash Flow Estimate:

$800 /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

$470/month

$625/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,666

$366,000

2025

$75,000

$291,000

$366,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,666

$366,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cathay Bank

Unknown

$266,000

First

Feb 24, 2026

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$530,067

N/A

134%

$3,211/mo

Learn About the Market: Opportunity in Fort Worth

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 This Area