1view

Owner Contacts

$334,628

NAL Estimated Property Value

10256 Little Falls Trl, Fort Worth, TX, 76177

Off Market

3 Beds

2 Bath

1,668 Sq Ft

Single Family Residence

$194.78 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

AppliancesDishwasher, Disposal, Gas Range, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size6,534 sqft

Building Information

Year Built2018

Garage Spaces2

Land Information

APN17553M-2-13

Lot Number13

SubdivisionHawthorne Meadows

Land UseResidential

Legal DescriptionHAWTHORNE MEADOWS BLOCK 2 LOT 13

Census Tract113932

Assessed Land Value$75,000

Assessed Improvement Value$259,628

Assessment Year2025

About this property

Welcome to this charming 3-bedroom, 2-bath home offering 1,668 square feet of comfortable living space on an oversized lot backing to a peaceful greenbelt. The spacious open-concept living area flows seamlessly into the kitchen and breakfast area, creating an ideal layout for everyday living and entertaining. A desirable split-bedroom floor plan provides added privacy, with a generously sized primary suite tucked away for relaxation. Enjoy the large backyard with no rear neighbors — perfect for kids, pets, or outdoor gatherings. Located in the highly sought-after Northwest ISD, this home offers a family-friendly setting with room to grow. A wonderful opportunity to own a well-designed home in a great location. Roof replaced a little over a year ago, new carpet installed in December 2025. Easy access to 287 and I-35, Alliance Town Center, Presido Village with lots of restaurants and entertainment options.

Investor Tools

$334,628

Estimated Property Value

$237,877Estimated Mortgage Balance

$96,751Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,008 /month

Positive

Cash Flow Estimate:

$669 /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

$403/month

$625/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,161

$334,628

2025

$75,000

$259,628

$334,628

Tax History

Year

Tax Paid

Assessed Value

2024

$3,161

$334,628

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$260,000

First

Nov 29, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$237,877

$96,751

28%

71%

$1,559/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