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

$429,000

NAL Estimated Property Value

3024 Beaver Creek Dr, Fort Worth, TX, 76177

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,439 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$182.45 / sqft
Year BuiltBuilt in 2012

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesTrash Compactor, Built-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile

Exterior

Exterior FeaturesRain Gutters, Lighting
Lot Size5,976 sqft

Building Information

Year Built2012
Stories2
Garage Spaces2

Land Information

APN44383-G-7
Lot Number7
SubdivisionValley Ridge
Land UseResidential
Legal DescriptionVALLEY RIDGE BLOCK G LOT 7
Census Tract113940
Assessed Land Value$75,000
Assessed Improvement Value$252,315
Assessment Year2025

About this property

Discover the perfect blend of space and convenience in this stunning 2-story home located in the desirable Northwest ISD. Featuring 4 bedrooms, 2.5 bathrooms, and an extra living space upstairs that could be used for a game room, playroom or whatever your family needs. This home offers flexibility to suit your lifestyle. The main living area, complete with a cozy fireplace, seamlessly opens to the kitchen, creating an inviting space for entertaining or family gatherings. The large backyard is ideal for outdoor gatherings, gardening, or simply relaxing under the Texas sky. Situated less than 10 minutes from Alliance Town Center, you'll enjoy quick access to shopping, dining, and entertainment. Don’t miss the opportunity to make this exceptional property your own!

Investor Tools

Property Icon
$429,000
Estimated Property Value
$374,903Estimated Mortgage Balance
$54,097Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,670 /month
Positive
Cash Flow Estimate:
$890 /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
$492/month
$378/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,761
$327,315
2025
$75,000
$252,315
$327,315
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,761
$327,315

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending
Conventional
$402,325
No
First
Sep 19, 2022
Oct 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$374,903
$54,097
12%
87%
$2,413/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,090/mo
$2,791/mo
+$299/mo
8.6%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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...

3024 Beaver Creek Dr | Property Details | No Agent List