NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$751,000

NAL Estimated Property Value

3844 Hilltop Rd, Fort Worth, TX, 76109

Off Market

3 Beds

2 Bath

2,326 Sq Ft

Single Family Residence

$313.41 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size10,376 sqft

Building Information

Year Built1955

Stories1

Garage Spaces1

Land Information

APN13670-1-2

Lot Number2

SubdivisionFerrell-Wells Addition

Land UseResidential

Legal DescriptionFERRELL-WELLS ADDITION BLOCK 1 LOT 2

Census Tract105403

Assessed Land Value$203,800

Assessed Improvement Value$370,981

Assessment Year2025

About this property

Welcome to 3844 Hilltop Road!! Outstanding opportunity to purchase this charming bungalow located near the end of the cul-de-sac - steps TCU and and zoned to top rated Overton Park Elementary. This impeccable residence features a single level floor plan with approximately 2400 square feet with three large bedrooms, two-full bathrooms, and two living rooms. Exceptional upgrades include updated electrical panels, most plumbing replaced, newer HVAC, two newer water heaters, newer roof, gutters, drainage system, all windows have been replaced and wood floors. The private park-like grounds showcase mature trees, open patio, and an over-sized 2-car garage offers room for golf cart storage. Indulge in the enviable lifestyle of living a mere golf cart ride to TCU's Lupton Baseball Stadium, Amon Carter Football Stadium, and Colonial Country Club. Lot dimensions are 63' X 174'. Buyer to verify all information.

Investor Tools

$751,000

Estimated Property Value

$1,555,521Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,506 /month

Positive

Cash Flow Estimate:

$1,502 /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

$510/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,369

$574,781

2025

$203,800

$370,981

$574,781

Tax History

Year

Tax Paid

Assessed Value

2024

$2,369

$574,781

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Construction Loan Services Llc

Commercial

$1,581,000

First

Jun 30, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,555,521

N/A

207%

$9,479/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

$9,479/mo

$-7,339/mo

3.4%

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