91Days on Market

1view

$650,000

$449,900

3558 South Dr, Fort Worth, TX, 76109

On Market

Price Drop

5 Beds

4 Bath

2,365 Sq Ft

Single Family Residence

$274.84 / sqft

Built in 1950

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave

FlooringVinyl

Exterior

Lot Size11,086 sqft

Building Information

Year Built1950

Stories1

Garage Spaces1

Land Information

APN46035-33-14

Lot Number14

SubdivisionWestcliff Addition

Land UseResidential

Legal DescriptionWESTCLIFF ADDITION BLOCK 33 LOT 14

Census Tract105404

Assessed Land Value$210,880

Assessed Improvement Value$78,073

Assessment Year2025

About this property

Welcome to this beautifully reimagined home in the heart of Westcliff, where timeless character meets modern comfort. This extensively renovated home features a spacious open concept floor plan, redesigned kitchen and bathrooms, new flooring, modern fixtures, and fresh landscaping. Major improvements go beyond the finishes, including a new electrical panel, extensive updated grounded wiring, PEX plumbing throughout most of the home, new water heater, new attic insulation, new roof, and a 2021 HVAC system. Enjoy a generous backyard with plenty of room to entertain or relax. An independent pre-listing appraisal valued the property at $700,000, while it is offered at $650,000 an exceptional opportunity in an established Fort Worth neighborhood near TCU, dining, and shopping. Modern design. Meaningful upgrades. Exceptional value. Welcome home!

Investor Tools

$159,409Estimated Mortgage Balance

$139,569Estimated Equity

64% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,900 /month

Positive

Cash Flow Estimate:

$1,300 /month

Interested in this property?

Tom Macatee

Thomas Macatee, Broker

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$651/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,325

$288,953

2025

$210,880

$78,073

$288,953

Tax History

Year

Tax Paid

Assessed Value

2025

$6,325

$288,953

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sherman Bridge Lending

Conventional

$213,750

First

Nov 14, 2014

Dec 2044

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$159,409

$285,591

64%

53%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

N/A

+$2,140/mo

8.6%

Learn About the Market: Opportunity in Fort Worth

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 This Area