Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$331,000

3932 Irish Setter Dr, Fort Worth, TX, 76123

Off Market

5 Beds

3 Bath

3,502 Sq Ft

Single Family Residence

$109.94 / sqft

Built in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range

FlooringLaminate

Exterior

Lot Size5,497 sqft

Building Information

Year Built2003

Stories2

Garage Spaces2

Land Information

APN32926C-23-35

Lot Number35

SubdivisionPoynter Crossing Addition

Land UseResidential

Legal DescriptionPOYNTER CROSSING ADDITION BLOCK 23 LOT 35

Census Tract111023

Assessed Land Value$50,000

Assessed Improvement Value$190,000

Assessment Year2025

About this property

Best house on the block. Owners are the original owners and have kept this home in excellent condition. 5 bedrooms total and 3 full baths. Very spacious. No carpet. Laminate flooring and tile thru out the entire home. Two living areas downstairs which is great for entertaining plus a walk in kitchen that has lots of counter space and cabinets. Countertops are granite. Master bedroom is upstairs along with 3 other bedrooms and 1 additional bedroom downstairs. Upstairs also has an extra space that would be perfect for a desk area in addition to a full size bonus room that could be used as a game room or extra living room. The backyard is huge and has concrete with no grass. The entire family can have gatherings to accommodate the entire family in the backyard by itself. Come see this home for yourself. You will not be disappointed.

Investor Tools

$331,000

Estimated Property Value

$350,726Estimated Mortgage Balance

$0Estimated Equity

-6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,310 /month

Positive

Cash Flow Estimate:

$770 /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

$917/month

$60/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,349

$240,000

2025

$50,000

$190,000

$240,000

Tax History

Year

Tax Paid

Assessed Value

2024

$9,349

$240,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Lakeview Community Capital Llc

Fha

$350,726

Yes

First

Jun 6, 2025

Jul 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$345,074

N/A

104%

$2,103/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$2,163/mo

+$717/mo

10.4%

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