B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$323,000

NAL Estimated Property Value

3805 Grantsville Dr, Fort Worth, TX, 76244

Off Market

3 Beds

2 Bath

1,455 Sq Ft

Single Family Residence

$233.68 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

FlooringCarpet, Ceramic Tile

Exterior

Lot Size5,497 sqft

Building Information

Year Built2004

Stories1

Garage Spaces2

Land Information

APN27804B-8-27

Lot Number27

SubdivisionMc Pherson Ranch

Land UseResidential

Legal DescriptionMC PHERSON RANCH BLOCK 8 LOT 27

Census Tract113942

Assessed Land Value$65,000

Assessed Improvement Value$241,820

Assessment Year2025

About this property

CHARMING HOME nestled within the picturesque McPherson Ranch community! Meticulously maintained, this residence exudes a sense of pride and care. Curb appeal is elevated by the covered front porch which is the perfect outdoor space for sipping your morning coffee or unwinding in the evening breeze. Step into a bright kitchen that serves as the heart of the home, illuminated by an abundance of natural light. Stainless appliances with gas available behind the range for those who prefer cooking with gas. Kitchen and living area open so the cook is still part of the family activities. Living room centers around a cast stone gas fireplace, cozy for family movie nights. *NEW HVAC AND WATER HEATER IN 2022!* Community amenities include pool, sports court, walking trails, lake and neighborhood events. All conveniently located near many dining and shopping options. Welcome home to a place where every detail reflects a commitment to quality living in a community that feels like home!

Investor Tools

$323,000

Estimated Property Value

$0Estimated Mortgage Balance

$323,000Estimated Equity

100% 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

$298/month

$550/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,959

$306,820

2025

$65,000

$241,820

$306,820

Tax History

Year

Tax Paid

Assessed Value

2024

$1,959

$306,820

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$323,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$550/mo

+$2,330/mo

10.7%

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