NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$281,000

NAL Estimated Property Value

3851 Wosley Dr, Fort Worth, TX, 76133

Off Market

3 Beds

2 Bath

1,835 Sq Ft

Single Family Residence

$177.06 / sqft

Built in 1962

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater, Ice Maker, Microwave, Refrigerator

FlooringCarpet, See Remarks

Exterior

Private Pool

Exterior FeaturesDog Run, Rain Gutters

Lot Size9,448 sqft

Building Information

Year Built1962

Stories1

Garage Spaces2

Land Information

APN45580-28-1

Lot Number1

SubdivisionWedgwood Addition

Land UseResidential

Legal DescriptionWEDGWOOD ADDITION BLOCK 28 LOT 1

Census Tract105502

Assessed Land Value$40,000

Assessed Improvement Value$204,028

Assessment Year2025

About this property

BACK ON MARKET! Move in ready. Absolutely Must See This One! Beautifully updated, open floor plan with lots of extras. Three bedroom, two full baths and two car garage with large cedar pool house and recently updated pool with quartz finish. Backyard has a large covered porch, incredible for entertaining friends and family. Spacious kitchen with quartz countertops and 7x4 foot island. Stainless steel appliances are staying with property. Porcelain floors in main living areas and carpet in bedrooms. All windows have been replaced and covered with two inch faux blinds. Roof has been replaced recently, water heater and air conditioning are good and the main sewer line in the yard has been replaced all the way to the street. Stained driveway and additional parking space has been added. Bonus room is very nice. Currently being used as a sports room, some may refer to it as a man cave complete with a brand new mini split for additional heat and air. Schedule your showings today.

Investor Tools

$281,000

Estimated Property Value

$301,513Estimated 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

$1,949 /month

Positive

Cash Flow Estimate:

$650 /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

$573/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,476

$244,028

2025

$40,000

$204,028

$244,028

Tax History

Year

Tax Paid

Assessed Value

2024

$5,476

$244,028

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Fha

$309,294

Yes

First

Dec 2, 2024

Jan 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$301,513

N/A

107%

$1,855/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,855/mo

+$165/mo

8.6%

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