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
Main property image
Days65Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$199,000

3205 Donnelly Cir Apt 202, Fort Worth, TX, 76107

On MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,206 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$165.01 / sqft
Year BuiltBuilt in 1985

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Building Information

Year Built1985

Land Information

APN17664C---2--202
Lot Number202
SubdivisionHeights Condo, The
Land UseResidential
Legal DescriptionHEIGHTS CONDO, THE BLOCK 2 LOT 202 & .019306 OF COMMON AREA
Census Tract102601
Assessed Land Value$40,000
Assessed Improvement Value$171,321
Assessment Year2025

About this property

Absolutely fabulous 2 bed, 2.5 bath condo in gated The Heights!! This beautifully updated 2 story unit includes a spacious living room with fireplace, wood flooring, great natural light and downstairs half bath with granite. The amazing kitchen has granite counters, breakfast bar, stainless appliances, and distressed cabinetry. The large primary suite has a lovely sitting area or office, updated bath with granite counters, and balcony. One assigned parking space, covered, number 60.

Investor Tools

$54,655Estimated Mortgage Balance
$164,345Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,314 /month
Positive
Cash Flow Estimate:
$438 /month

Interested in this property?

Whitney Neal

Williams Trew Real Estate

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$148/month
$426/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$687
$211,321
2025
$40,000
$171,321
$211,321
No

Tax History

Year
Tax Paid
Assessed Value
2025
$687
$211,321

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$84,000
No
First
Aug 31, 2011
Sep 2041

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$54,655
$164,345
75%
25%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$426/mo
+$1,104/mo
8.4%

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...

3205 Donnelly Cir Apt 202 | Property Details | No Agent List