1view

Owner Contacts

$277,666

NAL Estimated Property Value

1905 Copper Mountain Dr, Fort Worth, TX, 76247

Off Market

3 Beds

2 Bath

1,647 Sq Ft

Single Family Residence

$175.77 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave

FlooringCarpet

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size6,050 sqft

Building Information

Year Built2004

Stories1

Roof Type105

Garage Spaces2

Land Information

APNR254475

Lot Number65

SubdivisionHarriet Creek Ranch Ph 2

Land UseResidential

Legal DescriptionHARRIET CREEK RANCH PH 2 BLK 10 LOT 65

Census Tract020320

Assessed Land Value$65,038

Assessed Improvement Value$212,628

Assessment Year2025

About this property

PRICE IMPROVEMENT AND SELLER WILL PAY $4,000 OF BUYER'S COSTS AT CLOSING! Move-In Perfect! This Charming 3 Bdrm, 2 Bath Home is Just Waiting for You. Sparkling New Windows Installed in 2020 let in Tons of Natural Light. Brand New Roof Installed August, 2023, with Lifetime Shingles. Bright and Open Floor Plan Includes Living Room with Brick Fireplace for Cozy Evenings, Large Kitchen with Stainless Steel Appliances, Luxury Vinyl in Kitchen, Entry, Laundry Room & Baths. Large Owners Suite and Ensuite Bath with 2 Sinks and Large Walk-In Linen Closet. The Yard? It features a Brand New Irrigation System to Keep Everything Lush and Green, Gorgeous 8' Board on Board Fencing in Backyard for Ultimate Privacy and a Shed for Extra Storage. Enjoy all the Amenities of Harriet Creek Ranch Including 2 Community Pools and 2 Parks. Northwest ISD. It's Not Just a House, It's a Home!

Investor Tools

$277,666

Estimated Property Value

$243,833Estimated Mortgage Balance

$33,833Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,737 /month

Positive

Cash Flow Estimate:

$579 /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

$335/month

$81/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,630

$277,666

2025

$65,038

$212,628

$277,666

Tax History

Year

Tax Paid

Assessed Value

2024

$2,630

$277,666

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Integrity Mortgage Corporation Of Texas

Conventional

$255,000

First

Dec 13, 2023

Jan 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$243,833

$33,833

12%

88%

$1,529/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,390/mo

$1,610/mo

+$780/mo

10.3%

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