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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$310,000

NAL Estimated Property Value

3820 Vista Mar Drive, Fort Worth, TX, 76040

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,800 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$134.44 / sqft
Year BuiltBuilt in 2009

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Dishwasher, Electric Cooktop, Ice Maker
FlooringCeramic Tile, Laminate

Exterior

Lot Size2,056 sqft

Building Information

Year Built2009
Stories3
Garage Spaces1

Land Information

APN28046-K-6
Lot Number6
SubdivisionNewport Village At Trinity
Land UseResidential
Legal DescriptionNEWPORT VILLAGE AT TRINITY BLOCK K LOT 6
Census Tract106524
Assessed Land Value$50,000
Assessed Improvement Value$231,331
Assessment Year2025

About this property

This ADORABLE townhome in the perfect LOCATION could be just the place you're looking for! NO HOA dues and with virtually no yard maintenance, a covered patio & porch, and balcony you'll be enjoying the great outdoors in a relaxing kind of way ALL YEAR round. The stainless steel appliances, PLETHORA of storage, and ABUNDANCE of counter-top space in the kitchen will have you cooking like a PRO and it opens to the living room & dining area, which is great for entertaining! You're sure to enjoy the extra BONUS lounging nook located in the AMAZING MASTER suite, not to mention the HUGE media room this townhome has to offer. All the bedrooms in this house are SPACIOUS. Located close to DFW Airport & AA headquarters!

Investor Tools

Property Icon
$310,000
Estimated Property Value
$166,574Estimated Mortgage Balance
$143,426Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /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
$591/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,547
$281,331
2025
$50,000
$231,331
$281,331
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,547
$281,331

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$185,250
No
First
Feb 16, 2021
Mar 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,574
$143,426
46%
54%
$1,111/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,111/mo
+$816/mo
7.5%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3820 Vista Mar Drive | Property Details | No Agent List