B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$405,000

NAL Estimated Property Value

10533 Vintage Dr, Fort Worth, TX, 76244

Off Market

3 Beds

2 Bath

2,198 Sq Ft

Single Family Residence

$193.36 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Oven, Gas Cooktop, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Lot Size10,890 sqft

Building Information

Year Built2004

Stories1

Garage Spaces2

Land Information

APN8652-12-7

Lot Number7

SubdivisionCrawford Farms Addition

Land UseResidential

Legal DescriptionCRAWFORD FARMS ADDITION BLOCK 12 LOT 7

Census Tract113934

Assessed Land Value$85,000

Assessed Improvement Value$290,000

Assessment Year2025

About this property

PRICE IMPROVEMENT! This beautiful, well maintained home is located in far North Fort Worth in Crawford Farms. Lets talk updates! This home has been updated from head to toe. Entire interior was repainted in 2020. New HVAC as of Nov 2022. New roof as of July 2022. New front door and back door as of Jan 2023. Primary bathroom vanity updated in 2021. Kitchen counters were replaced in 2020. The backyard offers a splendid surrounding of gorgeous landscaping and several sitting areas to enjoy a quiet evening. Under the covered patio there are two fans to ensure overheating doesn't happen. There are two sheds located in the backyard for storage and 1 storage close to porch for grilling. Brick and cement walk ways help you from the front yard to the back yard. Hiking, basketball, tennis courts, and a pool are just moments from your front door to enjoy.

Investor Tools

$405,000

Estimated Property Value

$208,609Estimated Mortgage Balance

$196,391Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,550 /month

Positive

Cash Flow Estimate:

$850 /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

$760/month

$613/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,099

$375,000

2025

$85,000

$290,000

$375,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,099

$375,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$220,000

First

Jul 20, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$208,609

$196,391

48%

52%

$1,320/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$1,933/mo

+$947/mo

8.5%

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