1view

Owner Contacts

$621,441

NAL Estimated Property Value

1036 Bandon Dunes Dr, Fort Worth, TX, 76028

Off Market

3 Beds

3 Bath

2,804 Sq Ft

Single Family Residence

$208.63 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms 2.5

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Water Heater, Microwave, Double Oven, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size8,799 sqft

Building Information

Year Built2021

Garage Spaces3

Land Information

APN41847-10-10

Lot Number10

SubdivisionThomas Crossing Addition

Land UseResidential

Legal DescriptionTHOMAS CROSSING ADDITION BLOCK 10 LOT 10

Census Tract111204

Assessed Land Value$90,000

Assessed Improvement Value$531,441

Assessment Year2025

About this property

UNDER CONSTRUCTION! Ready to close by the end of September. Incredible 1-story Windmiller custom home in the golf community of Thomas Crossing. This 3 Bedroom home comes complete with 3-car Garage, Study, Media Room and large Covered Patio. Exquisite design throughout combines convenience and beauty from the amazing Master en Suite with luxurious tile, Hollywood Tub and frameless glass shower, to the open Kitchen with huge island, quartz counter tops, farm sink, double oven and tons of cabinets and storage space. Bonus room for Media or Game room provides a special gathering place for friends and family. The Study with french doors gives you privacy. The refreshing style throughout includes beautiful wood floors, mud room, Jack & Jill bath, large walk-in closets and the laundry room is connected to the Master closet which is incredibly convenient. Come check it out today!

Investor Tools

$621,441

Estimated Property Value

$429,412Estimated Mortgage Balance

$192,029Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,729 /month

Positive

Cash Flow Estimate:

$1,243 /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

$734/month

$100/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,705

$621,441

2025

$90,000

$531,441

$621,441

Tax History

Year

Tax Paid

Assessed Value

2024

$5,705

$621,441

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

V I P Mortgage Inc

Conventional

$460,000

First

Oct 20, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$429,412

$192,029

30%

69%

$2,758/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