1view

Owner Contacts

$402,682

NAL Estimated Property Value

1145 Croxley Way, Fort Worth, TX, 76247

Off Market

4 Beds

2 Bath

2,189 Sq Ft

Single Family Residence

$1.3 / sqft

Built in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator, Tankless Water Heater, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters, Lighting, Private Yard

Lot Size6,273 sqft

Building Information

Year Built2023

Stories1

Roof Type105

Garage Spaces2

Land Information

APNR992143

Lot Number17

SubdivisionTrails Of Elizabeth Creek Phase 4

Land UseResidential

Legal DescriptionTRAILS OF ELIZABETH CREEK PHASE 4 BLK 29 LOT 17

Census Tract020320

Assessed Land Value$97,307

Assessed Improvement Value$305,375

Assessment Year2025

About this property

Booming area of Justin. Beautiful new home with 4 large bedrooms with walk-in closets, and study with double doors. Incredible wood look 5-inch plank ceramic tile in entry, baths, living areas. Large, covered patio in rear of home. Kitchen and baths have quartz stone countertops. Great oversized kitchen with large island, stainless steel appliances, gas top cooking, plenty of cabinets and counter space. A truly wonderful and open floorplan with split bedrooms and oversized main family room. Smart home features installed in home. Tankless hot water heaters. Wood blinds on all windows. Home includes refrigerator. Move into a beautiful new home. Community has incredible club house, pool, outdoor living, events, community playgrounds. Incredible easy access to Roanoke, Westlake, Southlake, Grapevine and DFW airport. Close to major commute highway, shopping, restaurants and schools.

Investor Tools

$402,682

Estimated Property Value

$278,050Estimated Mortgage Balance

$124,632Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,416 /month

Positive

Cash Flow Estimate:

$805 /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

$612/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,335

$402,682

2025

$97,307

$305,375

$402,682

Tax History

Year

Tax Paid

Assessed Value

2024

$5,335

$402,682

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Dhi Mortgage Company Ltd

Conventional

$294,236

First

May 19, 2023

Jun 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$278,050

$124,632

30%

69%

$1,765/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,120/mo

$1,765/mo

+$1,355/mo

9.3%

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