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

$438,000

NAL Estimated Property Value

1804 Capulin Rd, Fort Worth, TX, 76131

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,572 Sq Ft
price_per_sqft$149.69 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters
Lot Size5,772 sqft

Building Information

Year Built2013
Stories2
Garage Spaces2

Land Information

APN31821-74-8
Lot Number8
SubdivisionParr Trust
Land UseResidential
Legal DescriptionPARR TRUST BLOCK 74 LOT 8
Census Tract113930
Assessed Land Value$75,000
Assessed Improvement Value$326,020
Assessment Year2025

About this property

**MULTIPLE OFFERS RECEIVED, HIGHEST AND BEST BY MONDAY 2-14 AT 5:00PM.**Beautiful DR Horton built 2 story home in Parr Trust neighborhood. Open concept floorplan with Formal Living that could be used as formal dining or a study. Kitchen is open to Family Room with large island for extra seating, stainless steel appliances, and gas range. Spacious Master Bedroom on 1st floor. Master Bathroom has dual sinks, with separate tub and shower. All secondary Bedrooms are upstairs with a large game room. Covered back patio and good size backyard. Easy Highway access, and quick drive to Alliance Corridor with plenty of shopping, restaurants, and entertainment.

Investor Tools

Property Icon
$438,000
Estimated Property Value
$292,748Estimated Mortgage Balance
$145,252Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,628 /month
Positive
Cash Flow Estimate:
$876 /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
$994/month
$375/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,733
$401,020
2025
$75,000
$326,020
$401,020
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,733
$401,020

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Meridian Bank
Conventional
$317,600
No
First
Mar 21, 2022
Apr 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,748
$145,252
33%
67%
$1,905/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$2,280/mo
+$390/mo
7.3%

City: Fort Worth

1804 Capulin Rd | Property Details | No Agent List