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

$504,000

NAL Estimated Property Value

14813 Cedar Gap Pl, Fort Worth, TX, 76262

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,168 Sq Ft
price_per_sqft$172.97 / sqft
Year BuiltBuilt in 2017

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size6,286 sqft

Building Information

Year Built2017
Stories1
Roof Type105
Garage Spaces2

Land Information

APNR681024
Lot Number27
SubdivisionSeventeen Lakes Addn
Land UseResidential
Legal DescriptionSEVENTEEN LAKES ADDN BLK 25 LOT 27
Census Tract020312
Assessed Land Value$84,834
Assessed Improvement Value$399,882
Assessment Year2025

About this property

Feels like a model & better than new! Located on a desirable lot that backs to open land, this Drees Custom Home is loaded with a thoughtful $30,000+ in upgrades in addition to the impressive list of standard features not offered by most builders. Step in & see the difference! Open concept plan is perfect for entertainment & features a large kitchen with island & an abundance of cabinets plus a split master suite with spa-like bathroom. Upgrades include wood floors, picture windows in living room, half bath, oversized covered patio, extra length added to garage & more. Community offers pools, splash area, playgrounds & trails that run along the serene lakes for which the subdivision is named. Close to I35 &114.

Investor Tools

Property Icon
$504,000
Estimated Property Value
$321,744Estimated Mortgage Balance
$182,256Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,024 /month
Positive
Cash Flow Estimate:
$1,008 /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
$605/month
$60/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,740
$484,716
2025
$84,834
$399,882
$484,716
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,740
$484,716

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$353,000
No
First
Sep 27, 2021
Oct 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,744
$182,256
36%
64%
$2,117/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$2,177/mo
$-17/mo
5.1%

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...

14813 Cedar Gap Pl | Property Details | No Agent List