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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$237,159

NAL Estimated Property Value

3261 Donnelly Circle 705, Fort Worth, TX, 76107

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,206 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$177.45 / sqft
Year BuiltBuilt in 1984

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal
FlooringCeramic Tile, Laminate, Wood

Exterior

Private PoolPrivate Pool

Building Information

Year Built1984

Land Information

APN17664C---7--705
Lot Number705
SubdivisionHeights Condo, The
Land UseResidential
Legal DescriptionHEIGHTS CONDO, THE BLOCK 7 LOT 705 & .019306 OF COMMON AREA
Census Tract102601
Assessed Land Value$40,000
Assessed Improvement Value$197,159
Assessment Year2025

About this property

Cute and Cozy two-bedroom condominium in the heart of the Alamo Heights area. The condo is located within walking distance to Central Market, Starbucks and other food and shopping destinations. It is conveniently located close to Interstate 30, Arlington Heights High School, TCU, and the UNT Health Science Center. This two-story unit has a lovely front porch as well as a private back patio and a balcony off the master suite. The home features an open floor plan with a wood burning fireplace, new tile and a new wood staircase. The kitchen features white cabinets and has been updated with granite countertops, new paint, a subway tile backsplash, nice stainless-steel appliances and a washer and dryer combo that will convey with the property. Appliances are still under warranty! Both bedrooms are upstairs and feature ensuite baths and large closets. The complex features a gated entrance, community pool and assigned covered parking.

Investor Tools

Property Icon
$237,159
Estimated Property Value
$0Estimated Mortgage Balance
$237,159Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,423 /month
Positive
Cash Flow Estimate:
$474 /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
$542/month
$352/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,322
$237,159
2025
$40,000
$197,159
$237,159
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,322
$237,159

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$237,159
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$352/mo
+$1,178/mo
7.7%

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...

3261 Donnelly Circle 705 | Property Details | No Agent List