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

$983,000

NAL Estimated Property Value

3501 S Bay Breeze Ln, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths4,637 Sq Ft
price_per_sqft$237.22 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesSome Gas Appliances, Built In Refrigerator, Convection Oven, Double Oven, Dishwasher, Disposal, Gas Oven, Gas Range, Gas Water Heater, Indoor Grill, Plumbed For Gas, Range, Refrigerator, Some Commercial Grade, Vented Exhaust Fan, Warming Drawer, Water Purifier, Wine Cooler
FlooringCarpet, Slate, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony, Lighting, Rain Gutters, Sport Court
Lot Size43,120 sqft

Building Information

Year Built2002
Stories2
Garage Spaces3

Land Information

APN17084G-4-30
Lot Number30
SubdivisionHarbour View Estates Addition
Land UseResidential
Legal DescriptionHARBOUR VIEW ESTATES ADDITION BLOCK 4 LOT 30
Census Tract114106
Assessed Land Value$118,800
Assessed Improvement Value$780,298
Assessment Year2025

About this property

Welcome to your tranquil retreat at Eagle Mountain Lake in the exclusive Harbour View Estates gated community! With 4 bedrooms, 3.5 baths, home office and multiple well defined living spaces this home caters to every need. The large gourmet kitchen with Viking appliances, granite countertops, and an abundance of storage is a chef's dream. Indulge in the luxurious master suite, with private flex room, see-through gas fireplace master bath with a jetted tub, large shower and massive walk-in closet. Atop the beautiful staircase are three bedrooms, two baths, generous loft gameroom and wet bar. Perfect for family gatherings and game nights. Step onto the oversized balcony for breathtaking sunsets over the lake. The resort style shimmering salt pool with waterfall adds to the vacay vibe with spa and multiple seating areas. Challenge your friends and family to a game on the sport court. Private, secure with amenities and no city taxes or water bills. It's more than a home; it's a lifestyle.

Investor Tools

Property Icon
$983,000
Estimated Property Value
$898,535Estimated Mortgage Balance
$84,465Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,600 /month
Positive
Cash Flow Estimate:
$2,200 /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
$627/month
$750/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,604
$899,098
2025
$118,800
$780,298
$899,098
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,604
$899,098

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
National Mortgage Home Loans Llc
Va
$910,500
Yes
First
Aug 28, 2025
Sep 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$898,535
$84,465
8%
91%
$5,459/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$6,209/mo
$-3,499/mo
3.3%

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...

3501 S Bay Breeze Ln | Property Details | No Agent List