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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$173,000

NAL Estimated Property Value

3249 Donnelly Circle 904, Fort Worth, TX, 76107

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths748 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$199.2 / sqft
Year BuiltBuilt in 1985

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

Building Information

Year Built1985

Land Information

APN17664C---9--904
Lot Number904
SubdivisionHeights Condo, The
Land UseResidential
Legal DescriptionHEIGHTS CONDO, THE BLOCK 9 LOT 904 & .011858 OF COMMON AREA
Census Tract102601
Assessed Land Value$40,000
Assessed Improvement Value$124,630
Assessment Year2025

About this property

Fully renovated condo in a great Fort Worth location!!! Fully updated second floor condo, real hardwood floors, granite countertops, large walk-in closet, vaulted ceilings, and balcony. Stainless steel appliances included, even the front loaded washer and dryer. Property includes: well-kept pool,hot tub and clubhouse. 10 minute drive to TCU or easily hop on I-30 for a quick drive to downtown Fort Worth. 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
$173,000
Estimated Property Value
$91,237Estimated Mortgage Balance
$81,763Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /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
$262/month
$206/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,283
$164,630
2025
$40,000
$124,630
$164,630
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,283
$164,630

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$100,100
No
First
Sep 21, 2021
Oct 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,237
$81,763
47%
53%
$601/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$807/mo
+$723/mo
10.6%

City: Fort Worth

3249 Donnelly Circle 904 | Property Details | No Agent List