1view

Owner Contacts

$157,000

NAL Estimated Property Value

3209 Donnelly Cir Apt 108, Fort Worth, TX, 76107

Off Market

1 Beds

1 Bath

645 Sq Ft

Condos / Townhouses

$236.47 / sqft

Built in 1985

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Refrigerator, Washer

FlooringLaminate

Exterior

Private Pool

Exterior FeaturesBalcony, Storage

Building Information

Year Built1985

Land Information

APN17664C---1--108

Lot Number108

SubdivisionHeights Condo, The

Land UseResidential

Legal DescriptionHEIGHTS CONDO, THE BLOCK 1 LOT 108 & .011065 OF COMMON AREA

Census Tract102601

Assessed Land Value$40,000

Assessed Improvement Value$112,927

Assessment Year2025

About this property

Welcome to the perfect blend of comfort & convenience! This 1 bd 1 ba condo is nestled in a gated community offering safety & tranquility. The lvg rm has a vaulted ceiling & a WBFP, creating a warm & inviting ambiance. Enjoy the fresh air & peaceful views from the balcony, complete with a convenient storage closet. Amenities include a pool,spa & clubhouse-perfect for relaxation & social gatherings. Location-wise you'll be delighted to find yourself in the heart of Ft. Worth: Arlington Heights HS, Central market & restaurants just around the corner; close proximity to the Museum District, Dickies Arena, downtown Ft. Worth & TCU means you're never far from entertainment & culture. Bonus-the Whirlpool SS fridge, white Kenmore stacked washer & dryer, plus ironing board & iron are included in the sale. Not to mention 1 covered pkg space. This is the perfect opportunity to embrace a vibrant lifestyle in a sought-after location so don't miss out on this great buy. Make this gem your new home!

Investor Tools

$157,000

Estimated Property Value

$115,898Estimated Mortgage Balance

$41,102Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$942 /month

Positive

Cash Flow Estimate:

$314 /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

$351/month

$211/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,432

$152,927

2025

$40,000

$112,927

$152,927

Tax History

Year

Tax Paid

Assessed Value

2024

$3,432

$152,927

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Eecu

Conventional

$122,020

First

Aug 28, 2023

Sep 2038

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$115,898

$41,102

26%

74%

$732/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,530/mo

$943/mo

+$587/mo

11.7%

Learn About the Market: Opportunity in Fort Worth

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 This Area