1view

Owner Contacts

$509,000

NAL Estimated Property Value

1317 Needle Cactus Dr, Fort Worth, TX, 76177

Off Market

6 Beds

4 Bath

3,213 Sq Ft

Single Family Residence

$163.37 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 6

Bathrooms Full 4

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size7,937 sqft

Building Information

Year Built2018

Garage Spaces3

Land Information

APN32942E-19-19

Lot Number19

SubdivisionPresidio West

Land UseResidential

Legal DescriptionPRESIDIO WEST BLOCK 19 LOT 19

Census Tract113932

Assessed Land Value$100,000

Assessed Improvement Value$350,736

Assessment Year2025

About this property

Beautiful home in the heart of Fort Worth's prestigious Presidio West Subdivision! In the highly sought after Northwest ISD.This stunning six-bedroom, four bathroom home boasts a perfect blend of elegance and functionality. Step inside to discover a grand living room, vaulted ceilings, complemented by wood floors and a cozy fireplace.Two bedrooms and two full bathrooms down.The chef-inspired kitchen features granite countertops, stainless steel appliances,double oven,ample cabinetry and a butlers pantry. Entertain effortlessly in the backyard perfect for hosting summer barbecues. Hot tub stays!Surround sound in living,primary,upstairs and backyard. Upstairs, enjoy the game room, ideal for movie nights or gaming sessions. Additional 4 bedrooms and 2 bathrooms up. Three-car garage and tankless hot water heater. Located near shopping, dining and entertainment in alliance and presidio. Short drive to the airport and downtown Fort Worth. This home offers comfort & convenience at every turn.

Investor Tools

$509,000

Estimated Property Value

$473,943Estimated Mortgage Balance

$35,057Estimated Equity

6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,149 /month

Positive

Cash Flow Estimate:

$1,050 /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

$567/month

$365/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,260

$450,736

2025

$100,000

$350,736

$450,736

Tax History

Year

Tax Paid

Assessed Value

2024

$4,260

$450,736

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$489,250

First

Aug 19, 2024

Sep 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$473,943

$35,057

93%

$2,934/mo

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