1view

Owner Contacts

$418,000

NAL Estimated Property Value

2032 Speckle Dr, Fort Worth, TX, 76131

Off Market

3 Beds

2 Bath

2,521 Sq Ft

$172.55 / sqft

Built in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave

Exterior

Lot Size7,640 sqft

Building Information

Year Built2013

Stories1

Garage Spaces2

Land Information

APN31821-45-8

Lot Number8

SubdivisionParr Trust

Land UseResidential

Legal DescriptionPARR TRUST BLOCK 45 LOT 8

Census Tract113930

Assessed Land Value$60,000

Assessed Improvement Value$353,910

Assessment Year2025

About this property

Escape to this stunning home, boasting an impressive array of upgrades throughout. The expansive game room features a separate study area, perfect for homework or a quiet retreat. The formal living area can be used as an additional living space or dining area, offering flexibility and versatility. The modern kitchen is a true showstopper, with a large island, dark cabinetry, and beautiful granite countertops. Sleek stainless steel appliances complete the picture. And with its spacious master closet, you'll have ample storage for your wardrobe. The pièce de résistance is the expansive backyard, featuring a pool-sized lawn and covered patio - perfect for outdoor entertaining. Plus, the added peace of mind comes with a F5 certified safe room. Located just around the corner from a KISD elementary school, this home offers the perfect blend of convenience and comfort. With its rich wood flooring, modern design, and thoughtful upgrades, this home is sure to impress.

Investor Tools

$418,000

Estimated Property Value

$0Estimated Mortgage Balance

$418,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,610 /month

Positive

Cash Flow Estimate:

$870 /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

$770/month

$172/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,153

$413,910

2025

$60,000

$353,910

$413,910

Tax History

Year

Tax Paid

Assessed Value

2024

$7,153

$413,910

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$418,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,670/mo

$172/mo

+$2,498/mo

7.7%

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