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
B+
NoAgentList RatingHow are grades calculated? Info

$401,000

1404 Mesa Flats Drive, Fort Worth, TX, 76052

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,398 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$137.2 / sqft
Year BuiltBuilt in 2011

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Gas Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size8,372 sqft

Building Information

Year Built2011
Stories1
Garage Spaces3

Land Information

APN47156-20-10
Lot Number10
SubdivisionWillow Ridge Estates
Land UseResidential
Legal DescriptionWILLOW RIDGE ESTATES BLOCK 20 LOT 10
Census Tract114110
Assessed Land Value$100,000
Assessed Improvement Value$235,000
Assessment Year2025

About this property

$1,000 Painting allowance has been added to this Beautiful,one story home located in the highly sought after Northwest ISD. Home features gorgeous wood floors, four bedrooms, three full bath, office and 3 car garage. Kitchen has granite counter tops,5 burner gas stove, double convection oven,open to a large living area with gas start wood burning fireplace.Spacious master bedroom has dual sinks, garden tub, separate shower and a large walk in closet.Backyard has a covered patio AND a 10x16 building WITH Electricity! Carpet was replaced in all bedrooms July 2020. Walking distance to park, elementary, middle and high school that are on site in the neighborhood.

Investor Tools

Property Icon
$401,000
Estimated Property Value
$0Estimated Mortgage Balance
$100,769Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,406 /month
Positive
Cash Flow Estimate:
$802 /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
$507/month
$360/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,079
$335,000
2025
$100,000
$235,000
$335,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,079
$335,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Va
$336,567
Yes
First
Oct 16, 2020
Nov 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,231
$100,769
25%
75%
$2,018/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,320/mo
$2,378/mo
+$942/mo
9.9%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

1404 Mesa Flats Drive | Property Details | No Agent List