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

$355,000

NAL Estimated Property Value

2820 Gardendale Dr, Fort Worth, TX, 76120

Off MarketInfo
Beds5 Beds
Baths3 Bath
Baths2,812 Sq Ft
price_per_sqft$127.67 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Convection Oven, Double Oven
FlooringCarpet, Ceramic Tile, Other

Exterior

Exterior FeaturesRain Gutters
Lot Size6,094 sqft

Building Information

Year Built2013
Stories2
Garage Spaces2

Land Information

APN2899F-4-7
Lot Number7
SubdivisionBluffs, The
Land UseResidential
Legal DescriptionBLUFFS, THE BLOCK 4 LOT 7
Census Tract106514
Assessed Land Value$60,000
Assessed Improvement Value$269,000
Assessment Year2025

About this property

This beautiful 5 bed 2.5 bath with game-room is perfect for the growing family and is conveniently located minutes from Highways I-30, 820, 360 and 35W and minutes from downtown Fort Worth and going the other directions just down the road is Arlington where the Dallas Cowboys and Texas Rangers call home. The 5th bedroom upstairs is perfect for a workout or craft room. This home has many upgrades including a gourmet kitchen that includes stainless steel appliances including double built-in ovens, microwave, large kitchen island with granite countertops, gorgeous backsplash and tons of cabinets. Beautiful covered front porch, wide open hallways, half-bath, office with French doors, oversized primary suite featuring double sinks, large walk-in shower and a huge master closet. The main living and office have bamboo type flooring with updated lighting. Upstairs are the other large secondary bedrooms that all have walk-in closets. Massive game room that fits all the extra toys.

Investor Tools

Property Icon
$355,000
Estimated Property Value
$163,299Estimated Mortgage Balance
$191,701Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /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
$653/month
$268/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,056
$329,000
2025
$60,000
$269,000
$329,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,056
$329,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Universal American Mortgage Co
Fha
$198,341
Yes
First
Apr 29, 2016
May 2046

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,299
$192,701
54%
46%
$1,237/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,505/mo
+$422/mo
6.5%

City: Fort Worth

2820 Gardendale Dr | Property Details | No Agent List