NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,126,000

NAL Estimated Property Value

3800 Lands End Street, Fort Worth, TX, 76109

Off Market

4 Beds

3 Bath

3,138 Sq Ft

Single Family Residence

$270.55 / sqft

Built in 1972

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Hardwood, Laminate, Marble

Exterior

Private Pool

Exterior FeaturesRain Gutters, Storage

Lot Size16,418 sqft

Building Information

Year Built1972

Stories1

Garage Spaces3

Land Information

APN31300-16-7A

Lot Number7A

SubdivisionOverton West Addition

Land UseResidential

Legal DescriptionOVERTON WEST ADDITION BLOCK 16 LOT 7A

Census Tract105405

Assessed Land Value$433,440

Assessed Improvement Value$582,887

Assessment Year2025

About this property

A very special property on Lands End with so much curb appeal and charm throughout. Enjoy gracious entertaining and living inside or in the private backyard oasis around a sparkling 40' x 20' swimming pool, open aired & covered gazebo with storage, lovely Veranda for morning coffee, perimeter pool decking, enough yard for your pets and play. Gated driveway, 3 car garage, additional parking. Spacious living and dining areas, vaulted ceiling, bookshelves, gas log fireplace all adorn the family room and nearby dry bar, breakfast nook. Roomy kitchen with island, large appliance cabinet, undercounter lighting, breakfast bar and multiple countertop stations, pantry and nearby laundry room. Open concept of kitchen, breakfast and family rooms, all overlooking the pool and patio. Large private master suite with two ensuite dressing and bathing areas, a cozy sitting room or office, 3 additional bedrooms, one with ensuite bath perfect for guests or family. Overton Park Elementary. Welcome home!

Investor Tools

$1,126,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,126,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,756 /month

Positive

Cash Flow Estimate:

$2,252 /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

$1,703/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,806

$1,016,327

2025

$433,440

$582,887

$1,016,327

Tax History

Year

Tax Paid

Assessed Value

2024

$14,806

$1,016,327

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,126,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

N/A

+$2,140/mo

2.3%

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