Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$598,000

NAL Estimated Property Value

10609 Los Rios Drive, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,562 Sq Ft
price_per_sqft$144.41 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Washer
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters
Lot Size1.00 acres

Building Information

Year Built2003
Garage Spaces3

Land Information

APN23067-C-19
Lot Number19
SubdivisionLago Vista At Bonds Ranch Addn
Land UseResidential
Legal DescriptionLAGO VISTA AT BONDS RANCH ADDN BLOCK C LOT 19
Census Tract114106
Assessed Land Value$120,750
Assessed Improvement Value$430,805
Assessment Year2025

About this property

Beautiful home with 3-car garage on one-acre lot in the sought-after gated neighborhood of Lago Vista at Bonds Ranch. Oversized covered front porch is a perfect place to sit and watch the sunrise. Spacious bedrooms with walk-in closets, study, and a huge kitchen with island, two dining areas, and bay window overlooking acres of open space with Eagle Mountain lake and beautiful Texas sunsets just over the hill. Unfinished bonus room upstairs, which could add even more square footage. The home has a water well used for the irrigation of the lawn. Community pool, pond, and playground also featured in the neighborhood.

Investor Tools

Property Icon
$598,000
Estimated Property Value
$264,189Estimated Mortgage Balance
$333,811Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,588 /month
Positive
Cash Flow Estimate:
$1,196 /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
$1,352/month
$907/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,240
$551,555
2025
$120,750
$430,805
$551,555
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,240
$551,555

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$294,392
No
First
Jan 15, 2021
Feb 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,189
$333,811
55%
44%
$1,766/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$2,673/mo
+$37/mo
5.4%

City: Fort Worth

10609 Los Rios Drive | Property Details | No Agent List