1view

Owner Contacts

$1,065,000

NAL Estimated Property Value

3804 Trails Edge Rd, Fort Worth, TX, 76109

Off Market

3 Beds

3 Bath

3,133 Sq Ft

$317.59 / sqft

Built in 1960

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Other

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesCourtyard, Rain Gutters, Lighting, Private Yard

Lot Size16,239 sqft

Building Information

Year Built1960

Stories1

Garage Spaces3

Land Information

APN31280-10-3

Lot Number3

SubdivisionOverton Park Addition

Land UseResidential

Legal DescriptionOVERTON PARK ADDITION BLOCK 10 LOT 3

Census Tract105404

Assessed Land Value$262,400

Assessed Improvement Value$707,672

Assessment Year2025

About this property

Welcome to beautiful 3804 Trails Edge Road,a treasured home nestled in the heart of Overton Park on a premier wooded lot and a quiet cul-de-sac street.Step inside to see a perfect and comfortable open setting in this stunning one-story haven where you can finally unwind & enjoy the simple pleasures.Blending clean & classic lines,custom shelving & cabinetry,warm ambiance throughout, thoughtfully renovated interior with attention to detail, this property is the ideal combination for entertaining family & friends.The swimming pool & private backyard oasis offer you a secluded retreat to relax&enjoy peaceful moments here or in the front courtyard accented with walkways, friendly & inviting seating, special lighting,dusk to dawn. Art enthusiasts will appreciate the gallery lighting designed to showcase cherished paintings.The Primary bedroom sitting room is your own personal sanctuary or a 4th bedroom.Fabulous kitchen! Spacious Gameroom, enclosed Garden room. Come home to Trails Edge today!

Investor Tools

$1,065,000

Estimated Property Value

$764,950Estimated Mortgage Balance

$300,050Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,390 /month

Positive

Cash Flow Estimate:

$2,130 /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

$2,045/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$19,214

$970,072

2025

$262,400

$707,672

$970,072

Tax History

Year

Tax Paid

Assessed Value

2024

$19,214

$970,072

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

Conventional

$804,000

First

Sep 8, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$764,950

$300,050

28%

72%

$4,821/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

$4,821/mo

$-2,681/mo

2.4%

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