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
B+
NoAgentList RatingHow are grades calculated? Info

$386,985

2829 Gray Rock Dr, Fort Worth, TX, 76131

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,599 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$1.08 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater, Microwave, Vented Exhaust Fan

Exterior

Lot Size8,712 sqft

Building Information

Year Built2002
Stories2
Garage Spaces2

Land Information

APN8894C-5-16
Lot Number16
SubdivisionCrossing At Fossil Creek, The
Land UseResidential
Legal DescriptionCROSSING AT FOSSIL CREEK, THE BLOCK 5 LOT 16
Census Tract105008
Assessed Land Value$65,000
Assessed Improvement Value$321,985
Assessment Year2025

About this property

Clean and exceptionally well maintained! This beautiful home offers spacious living areas, generously sized bedrooms, and an extra-large yard surrounding the property. Recently painted and featuring central air conditioning and new appliances, the home is truly move-in ready. With 4 bedrooms and 3 full bathrooms, there is plenty of space and comfort for everyone. A standout feature is the oversized second-floor family room, ideal for entertaining, a game room, or additional living space. The large backyard includes a convenient storage shed and offers ample room for outdoor enjoyment. An added bonus is the solar panel system, providing significant energy savings with an average monthly electric bill of approximately $90. This home combines space, functionality, and efficiency—an excellent opportunity you won’t want to miss!

Investor Tools

Property Icon
$386,985
Estimated Property Value
$132,000Estimated Mortgage Balance
$276,460Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,322 /month
Positive
Cash Flow Estimate:
$774 /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
$738/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,918
$386,985
2025
$65,000
$321,985
$386,985
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,918
$386,985

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Credit Line (Revolving) / Heloc
$132,000
No
First
May 19, 2018
May 2048

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,525
$276,460
71%
29%
$792/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,310/mo
$792/mo
+$2,518/mo
10.3%

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...

2829 Gray Rock Dr | Property Details | No Agent List