B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$304,443

NAL Estimated Property Value

2004 Graham Ranch Rd, Fort Worth, TX, 76134

Off Market

3 Beds

3 Bath

2,064 Sq Ft

Single Family Residence

$150.19 / sqft

Built in 2010

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size5,493 sqft

Building Information

Year Built2010

Stories2

Garage Spaces2

Land Information

APN25119-1-6

Lot Number6

SubdivisionMatador Ranch Addition

Land UseResidential

Legal DescriptionMATADOR RANCH ADDITION BLOCK 1 LOT 6

Census Tract111020

Assessed Land Value$40,000

Assessed Improvement Value$264,443

Assessment Year2025

About this property

Welcome to 2004 Graham Ranch Road—where comfort meets convenience! This well-maintained 3-bedroom, 3-bath home offers a spacious open-concept layout perfect for entertaining or everyday living. The kitchen includes a new sink, breakfast bar, ample storage and flows seamlessly into the dining and living areas. This home is designed for comfort and connection. The private primary suite offers a peaceful retreat with an ensuite bath and walk-in closet. Enjoy outdoor living with a covered front patio to start your mornings, fully fenced backyard with room to relax, play, or garden. This home combines value and location in one smart package with easy access to major highways, local parks, shopping, dining and just a short drive to Magnolia Avenue, West 7th Street District, Sundance Square & Fort Worth Stockyards. Don’t miss this opportunity to own a move-in ready home! Come experience a home that fits your lifestyle—inside and out.

Investor Tools

$304,443

Estimated Property Value

$241,515Estimated Mortgage Balance

$62,928Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,860 /month

Positive

Cash Flow Estimate:

$620 /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

$555/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,141

$304,443

2025

$40,000

$264,443

$304,443

Tax History

Year

Tax Paid

Assessed Value

2024

$5,141

$304,443

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

New Wave Lending Group Inc

Conventional

$244,000

First

Oct 30, 2025

Nov 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$241,515

$62,928

20%

79%

$1,463/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,613/mo

+$314/mo

7.6%

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