1view

$318,000

3929 Willow Way Road, Fort Worth, TX, 76133

Off Market

3 Beds

2 Bath

1,712 Sq Ft

Single Family Residence

$185.75 / sqft

Built in 1985

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Convection Oven, Vented Exhaust Fan, Warming Drawer

FlooringCarpet, Hardwood, Tile, Wood

Exterior

Exterior FeaturesDog Run, Rain Gutters, Lighting, Private Yard

Lot Size6,800 sqft

Building Information

Year Built1985

Stories1

Garage Spaces2

Land Information

APN6270-38-12R

Lot Number12R

SubdivisionCandleridge Addition

Land UseResidential

Legal DescriptionCANDLERIDGE ADDITION BLOCK 38 LOT 12R

Census Tract105512

Assessed Land Value$35,000

Assessed Improvement Value$280,681

Assessment Year2025

About this property

STUNNING RENOVENTED HOME THAT FRONTS ON THE CANDLERIDGE PARK WALKING TRAILS! As you enter this home, the interior renovations will capture your heart! Spacious living room features high ceilings, wide oak wood floors, recess lighting, stack stone fireplace and rustic custom mantle. Your family chef will be thrilled with the kitchen renovations, upgraded 42 inch cabinets with soft close, granite counters, tile backsplash, stainless sink & appliances, wood floors & updated lighting. Primary bedroom & ensuite is equally impressive! Stunning bath features soaking tub, custom vanity with dual sinks, linen, roll-in shower, plus 2 walk-in closets! RENOVATIONS OF THE HIGHEST QUALITY! Utility with tons of storage plus a broom closet! Oversize garage with shop area & built-in storage cabinets. Covered back porch, private yard with iron fence to enjoy the views of the Candleridge Park walking trails. Close to schools, restaurants and entertainment! You'll love the Candleridge Park Community!

Investor Tools

$315,681

Estimated Property Value

$0Estimated Mortgage Balance

$43,840Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,908 /month

Positive

Cash Flow Estimate:

$636 /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

$559/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,133

$315,681

2025

$35,000

$280,681

$315,681

Tax History

Year

Tax Paid

Assessed Value

2024

$5,133

$315,681

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Navy Fcu

$286,200

Yes

First

Aug 14, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$271,841

$43,840

13%

86%

$1,716/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,716/mo

+$304/mo

7.7%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area