Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$365,000

3424 Bandera Ranch Rd, Fort Worth, TX, 76262

Off Market

4 Beds

3 Bath

2,848 Sq Ft

Single Family Residence

$128.16 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesElectric Cooktop, Microwave

FlooringCombination

Exterior

Lot Size6,094 sqft

Building Information

Year Built2002

Stories2

Garage Spaces2

Land Information

APN24317J-13-7

Lot Number7

SubdivisionLost Creek Ranch North Addn

Land UseResidential

Legal DescriptionLOST CREEK RANCH NORTH ADDN BLOCK 13 LOT 7

Census Tract113941

Assessed Land Value$65,000

Assessed Improvement Value$317,919

Assessment Year2025

About this property

Come and see this BEAUTIFUL house! This home boasts 4 bedrooms, 2 dining room areas (one formal and one casual), 2 living rooms, 1 game or media room, 2 full bathrooms, and 1 half bathroom. It has almost 2,900 SF of living space and feels as spacious as it is homey. It has a STUNNING backyard, a fireplace, granite countertops, a farmhouse sink, and more! 90% of the house has been freshly painted, new sod was installed in the yard, new windows were installed in the home, the roof was fully replaced in 2019, and more! This home is in a great location and is in an area that is continuing to expand in the highly coveted DFW metroplex. SPECIAL OFFER FOR BUYERS: broker lender Brandon Samples offering $2,000 towards closing costs or a rate buy down for buyers if his company is used. PLEASE NOTE: The address on the maps will show up as 3424 Bandera Ranch Road in ROANOKE, Texas, 76262. Roanoke is the mailing address but the house is in the Fort Worth jurisdiction.

Investor Tools

$382,919

Estimated Property Value

$344,793Estimated Mortgage Balance

$48,913Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,298 /month

Positive

Cash Flow Estimate:

$766 /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

$295/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,628

$382,919

2025

$65,000

$317,919

$382,919

Tax History

Year

Tax Paid

Assessed Value

2024

$1,628

$382,919

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Freedom Mortgage Corp

Fha

$344,793

Yes

First

Aug 19, 2024

Sep 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$334,006

$48,913

12%

87%

$2,068/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,160/mo

$2,068/mo

+$92/mo

6.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area