NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,204,000

NAL Estimated Property Value

3900 Inwood Rd, Fort Worth, TX, 76109

$1,324,792 ARV

Off Market

5 Beds

5 Bath

4,491 Sq Ft

Single Family Residence

$250 / sqft

Built in 1977

Property Lead Type:

Off-Market ListARV FlipAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Microwave, Double Oven, Wine Cooler

FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesFire Pit, Rain Gutters, Lighting

Lot Size16,553 sqft

Building Information

Year Built1977

Stories2

Garage Spaces2

Land Information

APN46035-74-11

Lot Number11

SubdivisionWestcliff Addition

Land UseResidential

Legal DescriptionWESTCLIFF ADDITION BLOCK 74 LOT 11

Census Tract105404

Assessed Land Value$265,530

Assessed Improvement Value$927,396

Assessment Year2025

About this property

Impeccable 5-bedroom home resting on a remarkable park-like setting across from Overton Park. Desirable floor-plan showcases two spacious primary suites on 1st + 2nd level. Second level master has sitting area, spa-like bath with marble, two sinks, soaking tub + shower. Updated kitchen has custom cabinetry, granite countertops and newer stainless steel appliances; including double ovens + built-in microwave. Guest bedroom and private office are on 1st level. Other notable features include newer HVAC & roof, wood flooring, large utility room, J&J bath, wet bar, 2nd level multi-purpose room, plantation shutters, drainage system and gutters. Private grounds offer covered + open patios, mature trees, landscaping lighting, incredible gardens and room for pool. Renovated in 2004, this beautiful Overton Park home is filled with natural light and tons of windows capturing serene treetop views! Zoned Overton Park Elementary. Steps to Trinity Trails. IDEAL POSSESSION OCT 2022.

Investor Tools

$1,204,000

Estimated Property Value

$626,198Estimated Mortgage Balance

$577,802Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$1,324,791

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,224 /month

Positive

Cash Flow Estimate:

$2,408 /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

$2,337/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$22,028

$1,192,926

2025

$265,530

$927,396

$1,192,926

Tax History

Year

Tax Paid

Assessed Value

2024

$22,028

$1,192,926

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$672,000

First

Sep 14, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$626,198

$577,802

47%

52%

$4,029/mo

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