B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$321,000

NAL Estimated Property Value

3737 Hazel Dr, Fort Worth, TX, 76244

Off Market

3 Beds

2 Bath

1,610 Sq Ft

Single Family Residence

$211.18 / sqft

Built in 2003

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters

Lot Size4,996 sqft

Building Information

Year Built2003

Stories1

Garage Spaces2

Land Information

APN44731B-E-10

Lot Number10

SubdivisionVista Greens

Land UseResidential

Legal DescriptionVISTA GREENS BLOCK E LOT 10

Census Tract113942

Assessed Land Value$60,000

Assessed Improvement Value$227,474

Assessment Year2025

About this property

Adorable, move-in ready home on Cul-de-sac street, corner lot. Spacious, open concept home. Settle down in the roomy living area with beautiful raised hearth, brick surround, wood burning fireplace. Living room is open to the kitchen. You will not see more cabinet and counterspace in any other home this size or even in some larger homes. There is even a built-in desk. Stainless steel appliances. Refrigerator is included. The convenient utility room is separate. The bedrooms are split for privacy and large for convenience. The corner lot adds to privacy and visitor parking. The cul-de-sac street ends at the green belt. Enjoy the BBQ sized covered patio. Greenbelts, walking trails and play grounds add to your outdoor enjoyment. HVAC, Dishwasher, Garage Door Opener-2 years old. Roof and Fence-3 years old. Located in sought after Northwest ISD. Convenient to 170 for quick commutes. You will want to see this one right away.

Investor Tools

$321,000

Estimated Property Value

$276,158Estimated Mortgage Balance

$44,842Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,040 /month

Positive

Cash Flow Estimate:

$680 /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

$390/month

$185/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,073

$287,474

2025

$60,000

$227,474

$287,474

Tax History

Year

Tax Paid

Assessed Value

2024

$3,073

$287,474

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pennymac Loan Services Llc

Conventional

$278,586

First

Nov 12, 2025

Dec 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$276,158

$44,842

13%

86%

$1,671/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$1,856/mo

+$1,024/mo

10.8%

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