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

$312,000

NAL Estimated Property Value

3520 Willowbrook Dr, Fort Worth, TX, 76133

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,679 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$187.61 / sqft
Year BuiltBuilt in 1979

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater

Exterior

Lot Size7,497 sqft

Building Information

Year Built1979
Stories1
Garage Spaces2

Land Information

APN45580-205-45
Lot Number45
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 205 LOT 45
Census Tract105703
Assessed Land Value$40,000
Assessed Improvement Value$217,662
Assessment Year2025

About this property

Updated 3-bedroom, 2-bath brick ranch in the Wedgwood Addition of southwest Fort Worth. The 1,679-square-foot single-story floor plan includes a renovated kitchen with quartz countertops, a farmhouse-style sink, tile backsplash, and stainless appliances. Tile flooring runs through the entry, kitchen, and both bathrooms. The primary bath has a remodeled shower plus his-and-her sinks and separate vanities. An oversized utility room off the kitchen and a built-in wet bar add storage and a place to entertain. The backyard is fully fenced with a board-over-board wood privacy fence and finished top plate, plus a separate storage shed. Low upkeep, with room to garden or set up an outdoor space. Built in 1979 on roughly a 7,500-square-foot lot, the home sits minutes from Hulen Mall, Wedgwood Village shopping, and the grocery and retail along Trail Lake Drive. I-20 is close for getting across Fort Worth or out to DFW, and Candleridge Park and Le Blanc Park are nearby. Move-in ready in an established Wedgwood neighborhood.

Investor Tools

Property Icon
$312,000
Estimated Property Value
$265,777Estimated Mortgage Balance
$46,631Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /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
$436/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,668
$257,662
2025
$40,000
$217,662
$257,662
No

Tax History

Year
Tax Paid
Assessed Value
2025
$3,668
$257,662

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinnacle Bank
Commercial
$270,954
No
First
Jun 12, 2025
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,777
$4,223
1%
85%
$1,625/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,625/mo
+$395/mo
7.8%

City: Fort Worth

3520 Willowbrook Dr | Property Details | No Agent List