B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$444,000

NAL Estimated Property Value

1504 Fallingwater Trl, Fort Worth, TX, 76052

$474,308 ARV

Off Market

4 Beds

3 Bath

3,037 Sq Ft

Single Family Residence

$153.11 / sqft

Built in 2011

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size9,627 sqft

Building Information

Year Built2011

Stories2

Roof Type105

Garage Spaces2

Land Information

APNR622001

Lot Number11

SubdivisionSendera Ranch Ph Iii Sec 3a

Land UseResidential

Legal DescriptionSENDERA RANCH PH III SEC 3A BLK 96 LOT 11

Census Tract020320

Assessed Land Value$114,156

Assessed Improvement Value$315,828

Assessment Year2025

About this property

Get ready to fall in LOVE with this gorgeous home! The curb appeal welcomes you in! Home is light and bright! The chef's kitchen is ideal for entertaining, holidays and quiet family meals; stainless appliances, tons of storage, walk-in pantry and gas cooktop! The spacious family room boasts a gas fireplace for those chilly evenings and stylish shiplap wall accents! Unwind after a long day in the master retreat or soak in the jetted tub in the master bath; separate shower, 2 sinks, lots of storage and large walk-in closet! Work from home in the dedicated office! Bonus space could be a playroom, extra dining or more! Enjoy movie and game nights in the large upstairs game room! Entertain in the fabulous backyard with beautiful covered patio! Plenty of room for a pool, playset or trampoline! Fantastic neighborhood boasts multiple pools, walking trails, playgrounds and more! NWISD! Walk to Wilson Middle School! Close to shopping and restaurants! Are you ready to LOVE where you live?!

Investor Tools

$444,000

Estimated Property Value

$427,168Estimated Mortgage Balance

$16,832Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$474,307

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,790 /month

Positive

Cash Flow Estimate:

$930 /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

$594/month

$101/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,907

$429,984

2025

$114,156

$315,828

$429,984

Tax History

Year

Tax Paid

Assessed Value

2024

$4,907

$429,984

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Fha

$429,028

Yes

First

Feb 16, 2026

Mar 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$427,168

$16,832

96%

$2,573/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,320/mo

$2,674/mo

+$646/mo

9.0%

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