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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$321,000

NAL Estimated Property Value

13824 Rustler Pass Ranch Rd, Fort Worth, TX, 76262

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,865 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$173.73 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Tile

Exterior

Lot Size7,841 sqft

Building Information

Year Built2003
Stories1
Garage Spaces2

Land Information

APN24317J-20-4
Lot Number4
SubdivisionLost Creek Ranch North Addn
Land UseResidential
Legal DescriptionLOST CREEK RANCH NORTH ADDN BLOCK 20 LOT 4
Census Tract113941
Assessed Land Value$65,000
Assessed Improvement Value$197,912
Assessment Year2025

About this property

This is a well maintained home in Roanoke. It is move in ready. It features a very open floor plan and split bedrooms. New flooring and fresh paint are just a few of the features. It is located in Northwest ISD and has some of the highest ranked school in the area. Convenient commute to Fort Worth, Denton, and Dallas. Close to all major highways and schools.

Investor Tools

Property Icon
$321,000
Estimated Property Value
$231,862Estimated Mortgage Balance
$89,138Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /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
$383/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,992
$262,912
2025
$65,000
$197,912
$262,912
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,992
$262,912

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Conventional
$244,000
No
First
Feb 24, 2023
Mar 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,862
$89,138
27%
72%
$1,328/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,328/mo
+$832/mo
8.1%

City: Fort Worth

13824 Rustler Pass Ranch Rd | Property Details | No Agent List