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
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$298,966

NAL Estimated Property Value

2028 Beacon Way, Fort Worth, TX, 76140

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,022 Sq Ft
price_per_sqft$136 / sqft
Year BuiltBuilt in 2007

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Vinyl

Exterior

Lot Size7,841 sqft

Building Information

Year Built2007
Stories2
Garage Spaces2

Land Information

APN16945-17-19R
Lot Number19R
SubdivisionHamlet Addition-Fort Worth
Land UseResidential
Legal DescriptionHAMLET ADDITION-FORT WORTH BLOCK 17 LOT 19R
Census Tract106004
Assessed Land Value$42,841
Assessed Improvement Value$256,125
Assessment Year2025

About this property

Welcome to 2028 Beacon Way in Fort Worth, TX, a single-family home built in 2006. It features **4 bedrooms and 2.5 bathrooms**, with a total living area of **2,022 square feet**. Move in ready! The interior includes central heating and air conditioning, along with wood-like vinyl flooring and new carpet in the living room and bedrooms. The home has an open-concept design, allowing natural light to flow through the living spaces. Freshly painted- well maintained home offers sizable living room and family room upstairs! Kitchen and breakfast area open to living room. Kitchen offers new electric range, built in microwave and dishwasher. Primary bedroom has ensuite bathroom and walk in closet. Nice size bedrooms. Separate utility room for full size washer-dryer. Large fenced back yard! Don't miss out on this spacious home!

Investor Tools

Property Icon
$298,966
Estimated Property Value
$541,963Estimated Mortgage Balance
$298,966Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /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
$725/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,200
$298,966
2025
$42,841
$256,125
$298,966
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,200
$298,966

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$270,019
Yes
First
Jun 11, 2025
Jul 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$541,963
N/A
0%
181%
$3,303/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$3,303/mo
$-1,303/mo
8.0%

City: Fort Worth

2028 Beacon Way | Property Details | No Agent List