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

$553,000

NAL Estimated Property Value

3586 Dryden Rd, Fort Worth, TX, 76109

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,959 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$267.99 / sqft
Year BuiltBuilt in 1948

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringTile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting
Lot Size6,046 sqft

Building Information

Year Built1948
Stories1
Garage Spaces2

Land Information

APN46035-18-11
Lot Number11
SubdivisionWestcliff Addition
Land UseResidential
Legal DescriptionWESTCLIFF ADDITION BLOCK 18 LOT 11
Census Tract104202
Assessed Land Value$121,000
Assessed Improvement Value$242,533
Assessment Year2025

About this property

Discover this charming 3-bed, 2-bath home on a spacious corner lot, near TCU and the Shops at Clear Fork. Inside, an open floor plan awaits, showcasing original hardwood floors and plantation shutters throughout. Two master suites offer luxury and convenience, including an Elfa closet system to keep things organized. You'll love the updated kitchen with stainless appliances and granite countertops. Cozy up by the wood-burning fireplace during the winter. Outside, several mature live oak trees, a large front porch, and dual driveways add character and functionality. Plus, there's a 10 x 12 accessory unit with electricity, insulation, air conditioning, and a covered back patio for endless possibilities. Don't miss this gem!

Investor Tools

Property Icon
$553,000
Estimated Property Value
$281,121Estimated Mortgage Balance
$271,879Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,318 /month
Positive
Cash Flow Estimate:
$1,106 /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
$910/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,157
$363,533
2025
$121,000
$242,533
$363,533
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,157
$363,533

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$291,600
No
First
May 16, 2024
Jun 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,121
$271,879
49%
51%
$1,749/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$1,749/mo
+$391/mo
4.6%

City: Fort Worth

3586 Dryden Rd | Property Details | No Agent List