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

$638,000

NAL Estimated Property Value

3541 Hilltop Road, Fort Worth, TX, 76109

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,633 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$260.26 / sqft
Year BuiltBuilt in 1947

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal
FlooringCeramic Tile, Slate, Wood

Exterior

Exterior FeaturesLighting, Storage
Lot Size10,376 sqft

Building Information

Year Built1947
Stories1
Garage Spaces2

Land Information

APN2145-5-3
Lot Number3
SubdivisionBellaire Heights
Land UseResidential
Legal DescriptionBELLAIRE HEIGHTS BLOCK 5 LOT 3
Census Tract104202
Assessed Land Value$203,800
Assessed Improvement Value$199,533
Assessment Year2025

About this property

Charming TCU cottage w 3 bdrms, 2 baths, & 2 car garage + 2 carport spaces. Large fenced backyard w sprinkler system, front porch & back patio. Original hardwood flooring throughout most of home, 2009 updates include: roof, tankless water heater, new water, sewer lines, electrical wiring, Solatube skylights, added 5ft to master bdrm, large master bath w Italian slate, & walk-in closet. Quartz counters in kitchen & baths, stainless GE Café appliances, Shenandoah light coffee cabinets in kitchen & baths w close-assist type drawers. 2019: foundation work. 2020: New 16-Teer HVAC. Handicap accessible. Energy efficient attic w radiant barrier, R49 insulation, & attic stairs tent. Complete list of improvements avail.

Investor Tools

Property Icon
$638,000
Estimated Property Value
$309,895Estimated Mortgage Balance
$328,105Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,828 /month
Positive
Cash Flow Estimate:
$1,276 /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
$1,198/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,188
$403,333
2025
$203,800
$199,533
$403,333
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,188
$403,333

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$340,000
No
First
Sep 1, 2021
Oct 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$309,895
$328,105
51%
49%
$2,039/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$2,039/mo
+$101/mo
4.0%

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...

3541 Hilltop Road | Property Details | No Agent List