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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated?Info

$258,000

NAL Estimated Property Value

1228 Whittenburg Dr, Fort Worth, TX, 76134

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,488 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$174.73 / sqft
Year BuiltBuilt in 1978

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesLighting
Lot Size7,296 sqft

Building Information

Year Built1978
Stories1
Garage Spaces1

Land Information

APN6140-12-3
Lot Number3
SubdivisionCamelot
Land UseResidential
Legal DescriptionCAMELOT BLOCK 12 LOT 3
Census Tract106006
Assessed Land Value$30,000
Assessed Improvement Value$221,770
Assessment Year2025

About this property

Completely Remodeled 3-Bedroom, 2-Bath Home – Move-In Ready! This beautifully renovated home offers 3 bedrooms and 2 bathrooms, showcasing quality upgrades and modern finishes throughout. The interior has been fully retextured and freshly painted, creating a clean and inviting space. The open-concept kitchen features custom cabinets, quartz countertops, and a large center island that overlooks the spacious living room with a stunning fireplace — ideal for both everyday living and entertaining. Durable laminate flooring flows throughout the main areas and into the generously sized primary bedroom. The primary bathroom has been upgraded with custom cabinetry and a beautifully designed walk-in shower. Secondary bedrooms feature brand-new carpet and ample closet space. Step outside to enjoy a newly built deck, perfect for relaxing or hosting guests. A storage shed offers added convenience. Conveniently located near all that Fort Worth has to offer, shopping, dining, entertainment, and more!

Investor Tools

Property Icon
$258,000
Estimated Property Value
$253,064Estimated Mortgage Balance
$4,936Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /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
$328/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,651
$251,770
2025
$30,000
$221,770
$251,770
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,651
$251,770

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$255,289
Yes
First
Nov 20, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,064
$4,936
1%
98%
$1,531/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,531/mo
+$396/mo
9.0%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1228 Whittenburg Dr | Property Details | No Agent List