Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$179,000

1207 Roaring Springs Rd, Fort Worth, TX, 76114

Off Market

1 Beds

2 Bath

910 Sq Ft

Condos / Townhouses

$203.3 / sqft

Built in 1970

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDisposal, Electric Range, Microwave

FlooringLaminate, Tile

Exterior

Private Pool

Building Information

Year Built1970

Land Information

APN21050C---F--1207

SubdivisionIndian Crk #1 (Condo)

Land UseResidential

Legal DescriptionINDIAN CRK #1 (CONDO) BLDG F APT 1207 & .003689 OF COMMON AREA

Census Tract102201

Assessed Land Value$28,000

Assessed Improvement Value$115,058

Assessment Year2025

About this property

Cute, affordable, and lots of recent upgrades! If you're wanting the safety of a gated community, access to tennis courts and community pool, minimal maintenance, and fantastic location - look no more! This home just got new paint, counters, appliances, fixtures, bathtub surround, kitchen backsplash, and a large portion of flooring. Perfect for lock and leave lifestyle, you'll enjoy the large primary suite with an exterior balcony. Enjoy the peaceful evenings relaxing on the upper balcony or below on the private patio with new board on board, stained cedar fencing. Electricity is the only utility you pay for! HOA covers, trash, water, landscaping, pool, courts, exterior repairs, gated entrance, and club house! Located across from Shady Oaks Country Club and around the corner from Westover Hills neighborhood with multi-million dollar homes! Easy access to Medical District, Cultural District, Dickies Arena, TCU, Lockheed, Joint Reserve Base, and Downtown Ft Worth!

Investor Tools

$179,000

Estimated Property Value

$162,000Estimated Mortgage Balance

$21,570Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,110 /month

Positive

Cash Flow Estimate:

$370 /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

$340/month

$412/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,180

$143,058

2025

$28,000

$115,058

$143,058

Tax History

Year

Tax Paid

Assessed Value

2024

$3,180

$143,058

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Vantage Bank Texas

Conventional

$162,000

First

Oct 25, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$157,430

$21,570

12%

88%

$972/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,234/mo

$1,384/mo

$-150/mo

8.3%

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