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

$431,000

NAL Estimated Property Value

3117 Bella Lago Drive, Fort Worth, TX, 76177

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,282 Sq Ft
price_per_sqft$140.23 / sqft
Year BuiltBuilt in 2017

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 3Bathrooms 3
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile

Exterior

Lot Size5,502 sqft

Building Information

Year Built2017
Garage Spaces2

Land Information

APN34618-1-30
Lot Number30
SubdivisionRiverside Place
Land UseResidential
Legal DescriptionRIVERSIDE PLACE BLOCK 1 LOT 30
Census Tract113940
Assessed Land Value$80,000
Assessed Improvement Value$346,235
Assessment Year2025

About this property

You found your place to call home! Megatel Homes' Melrose II plan ready for move in! 2 story, open concept home with a full bath and game room upstairs. Beautiful kitchen with oversize granite island. Great rear porch to sit and relax. Energy star certified, radiant barrier, Rennai tankless water heater, energy star appliances, and 16+ SEER A

Investor Tools

Property Icon
$431,000
Estimated Property Value
$271,658Estimated Mortgage Balance
$159,342Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /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
$511/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,978
$426,235
2025
$80,000
$346,235
$426,235
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,978
$426,235

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$312,240
Yes
First
Oct 17, 2019
Nov 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,658
$159,342
36%
63%
$1,873/mo

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...

3117 Bella Lago Drive | Property Details | No Agent List