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

$185,078

NAL Estimated Property Value

3201 Donnelly Circle 307, Fort Worth, TX, 76107

Off MarketInfo
Beds1 Beds
Baths2 Bath
Baths940 Sq Ft
price_per_sqft$170.21 / sqft
Year BuiltBuilt in 1983

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Refrigerator
FlooringCarpet, Ceramic Tile

Exterior

Private PoolPrivate Pool

Building Information

Year Built1985

Land Information

APN17664C---3--307
Lot Number307
SubdivisionHeights Condo, The
Land UseResidential
Legal DescriptionHEIGHTS CONDO, THE BLOCK 3 LOT 307 & .013212 OF COMMON AREA
Census Tract102601
Assessed Land Value$40,000
Assessed Improvement Value$145,078
Assessment Year2025

About this property

Fully renovated condo in a great Fort Worth location! Updates include: wood ceramic tile flooring, marble countertops kitchen & full bath, quartz in half bath w vessel sink, updated lighting fixtures & faucets throughout, new baseboards, stacked stone fireplace, new 6-panel doors, and Samsung stainless steel appliances. Living, kitchen, dining, and half bath on the first floor. Open, loft like master bedroom with vaulted ceilings, big walk in closet, full bath, laundry closet, and balcony on 2nd floor. The property includes a well-kept pool,hot tub and clubhouse. Walking distance to Central Market, restaurants, and shops. Come be a part of this tight-knit community, with low HOA dues in the heart of Fort Worth

Investor Tools

Property Icon
$185,078
Estimated Property Value
$114,326Estimated Mortgage Balance
$70,752Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /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
$423/month
$230/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,153
$185,078
2025
$40,000
$145,078
$185,078
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,153
$185,078

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$126,400
No
First
May 3, 2021
Jun 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,326
$70,752
38%
62%
$758/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$988/mo
+$312/mo
8.4%

City: Fort Worth

3201 Donnelly Circle 307 | Property Details | No Agent List