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

$279,843

NAL Estimated Property Value

1412 Willow Vale Drive, Fort Worth, TX, 76134

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,678 Sq Ft
price_per_sqft$113.17 / sqft
Year BuiltBuilt in 1986

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile

Exterior

Lot Size7,610 sqft

Building Information

Year Built1986
Stories1
Garage Spaces2

Land Information

APN47149-13-21
Lot Number21
SubdivisionWillow Creek Addn (Ft Worth)
Land UseResidential
Legal DescriptionWILLOW CREEK ADDN (FT WORTH) BLOCK 13 LOT 21
Census Tract111019
Assessed Land Value$30,000
Assessed Improvement Value$249,843
Assessment Year2025

About this property

Multiple offers received. Highest and best due by 1pm Monday 3-9-2020. Updated 4 bedroom, 2 bathroom, 2 car garage home with easy access to I-35 and everything Crowley ISD has to offer. Completely remodeled including paint, carpet, brand new HVAC and appliances! Great island and beautiful cabinetry in kitchen, vaulted ceiling and wood burning fireplace in living room with wood privacy fence in large backyard.

Investor Tools

Property Icon
$279,843
Estimated Property Value
$155,698Estimated Mortgage Balance
$124,145Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,679 /month
Positive
Cash Flow Estimate:
$560 /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
$468/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,216
$279,843
2025
$30,000
$249,843
$279,843
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,216
$279,843

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$176,700
No
First
Apr 16, 2020
May 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,698
$124,145
44%
56%
$1,060/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,060/mo
+$1,325/mo
10.2%

City: Fort Worth

1412 Willow Vale Drive | Property Details | No Agent List