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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$235,000

200 N Bugle Dr, Fort Worth, TX, 76108

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths1,031 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$223.08 / sqft
Year BuiltBuilt in 1982

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Dryer, Electric Oven

Exterior

Lot Size7,301 sqft

Building Information

Year Built1982
Stories1
Garage Spaces1

Land Information

APN23785-3-11
Lot Number11
SubdivisionLegacy West Addition
Land UseResidential
Legal DescriptionLEGACY WEST ADDITION BLOCK 3 LOT 11
Census Tract114207
Assessed Land Value$40,000
Assessed Improvement Value$169,461
Assessment Year2025

About this property

**ALL APPLIANCES INCLUDED!!** Come see this beautiful 3 bed 1 bath home before it's gone! This cozy home has been well kept and is perfect for a small family! Don't miss the OVERSIZED back yard that is perfect for the little ones to run around & play, or just to simply enjoy the peaceful view. Being right around the corner from any shopping or restaurants you will need & a short drive to downtown Fort Worth makes this a prime location! Do you have an investor looking to build their rental portfolio? This home would also be perfect for that!! Schedule your showing now!!

Investor Tools

Property Icon
$235,000
Estimated Property Value
$219,942Estimated Mortgage Balance
$24,342Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /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
$397/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,592
$209,461
2025
$40,000
$169,461
$209,461
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,592
$209,461

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sierra Pacific Mortgage Co Inc
Fha
$219,942
Yes
First
Jan 30, 2024
Feb 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,658
$24,342
10%
90%
$1,319/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,319/mo
+$608/mo
9.8%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

200 N Bugle Dr | Property Details | No Agent List