NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,020,000

NAL Estimated Property Value

3941 Thistle Ln, Fort Worth, TX, 76109

Off Market

4 Beds

3 Bath

3,018 Sq Ft

Single Family Residence

$397.28 / sqft

Built in 1966

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Double Oven, Vented Exhaust Fan, Wine Cooler

FlooringCeramic Tile, Laminate, Terrazzo, Tile

Exterior

Private Pool

Exterior FeaturesBasketball Court, Rain Gutters

Lot Size13,695 sqft

Building Information

Year Built1966

Garage Spaces3

Land Information

APN31300-14-16

Lot Number16

SubdivisionOverton West Addition

Land UseResidential

Legal DescriptionOVERTON WEST ADDITION BLOCK 14 LOT 16

Census Tract105404

Assessed Land Value$236,960

Assessed Improvement Value$577,537

Assessment Year2025

About this property

FULLY RENOVATED Overton Park Mid-Century Ranch showcases a new level of chic-ness with the latest designer features, highest-quality construction and versatile layout for today's modern needs. Jaw-dropping dream kitchen opens to family room boasting sleek custom walnut cabinetry, quartzite, waterfall edge, SubZero & top-of-the-line Wolf & Miele appliances. Lux primary suite has over-sized shower, dual vanities, 2-closets. Notable upgrades include; NEW HVAC & ductwork, electrical, plumbing, water heaters, drainage system, gutters, replaced windows, recessed LED lighting, J&J bath, large laundry room has workspace, 1-level, 3-family spaces and half bath. Fabulous outdoor living has gated entrance, re-plastered pool with new filter system + safety fence, patio, basketball area, private green space, 3-car garage with Tesla charger, extra parking. Showstopper with room for expansion! Zoned Overton Park Elementary + moments to Park, OPE, Trinity Trails + Chisholm Trail Pkwy.

Investor Tools

$1,020,000

Estimated Property Value

$837,820Estimated Mortgage Balance

$182,180Estimated Equity

17% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,194 /month

Positive

Cash Flow Estimate:

$2,398 /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

$2,051/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$19,510

$814,497

2025

$236,960

$577,537

$814,497

Tax History

Year

Tax Paid

Assessed Value

2024

$19,510

$814,497

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American National Bank & Trust

Commercial

$880,000

First

Jan 3, 2023

Feb 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$837,820

$182,180

17%

82%

$4,997/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

$4,997/mo

$-2,857/mo

2.5%

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