NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$465,000

NAL Estimated Property Value

1805 Dakar Rd W, Fort Worth, TX, 76116

Off Market

3 Beds

2 Bath

1,928 Sq Ft

Single Family Residence

$215.72 / sqft

Built in 1961

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesStorage

Lot Size11,212 sqft

Building Information

Year Built1961

Stories1

Garage Spaces2

Land Information

APN34420-47-8

Lot Number8

SubdivisionRidgmar Addition

Land UseResidential

Legal DescriptionRIDGMAR ADDITION BLOCK 47 LOT 8

Census Tract123001

Assessed Land Value$110,000

Assessed Improvement Value$324,728

Assessment Year2025

About this property

Welcome to your dream home in the heart of Fort Worth! This charming 3-bedroom, 2-bathroom abode offers the perfect blend of comfort, style, and convenience. Situated on a large lot with meticulously maintained landscaping. Inside discover a thoughtfully updated interior featuring warm wood floors that flow seamlessly throughout the living spaces. The heart of the home is the beautifully renovated kitchen, boasting modern appliances, sleek countertops, making meal preparation a delight. Three generously sized bedrooms, plenty of room for family, guests, or even a home office. Bathrooms have been tastefully updated to offer contemporary fixtures and finishes. One of the highlights of this property is the expansive back patio, ideal for hosting BBQs, or simply unwinding while taking in the picturesque surroundings. The large front porch provides a charming spot to sip your morning coffee or greet neighbors passing by.

Investor Tools

$465,000

Estimated Property Value

$278,061Estimated Mortgage Balance

$186,939Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

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

$1,007/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,755

$434,728

2025

$110,000

$324,728

$434,728

Tax History

Year

Tax Paid

Assessed Value

2024

$9,755

$434,728

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$287,500

First

Jul 15, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$278,061

$186,939

40%

60%

$1,724/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,724/mo

+$203/mo

5.0%

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