Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$305,036

NAL Estimated Property Value

412 Kelley Court, Fort Worth, TX, 76120

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,621 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$129.55 / sqft
Year BuiltBuilt in 1995

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesFire Pit, Rain Gutters, Storage
Lot Size6,429 sqft

Building Information

Year Built1995
Stories1
Garage Spaces2

Land Information

APN24353-1-15
Lot Number15
SubdivisionLowery Acres Addition
Land UseResidential
Legal DescriptionLOWERY ACRES ADDITION BLOCK 1 LOT 15
Census Tract106521
Assessed Land Value$50,000
Assessed Improvement Value$255,036
Assessment Year2025

About this property

SEARCH YOUTUBE FOR HD VIDEO OF PROPERTY! Pride of ownership abounds in this move-in ready family home! Nestled on a cul-de-sac with oversized front yard & perfectly manicured landscaping! SPLIT BEDROOM! Kitchen offers CORIAN countertops, tons of cabinetry & pantry! 2 Dining spaces, one which could be a flex space! UPDATED LIGHTING & LAMINATE FLOORING THROUGHOUT! Private Master Suite boasts tall ceilings, spa-inspired bathroom & large closet! Secondary bedrooms each have tall ceilings, fans and large closets! Garage features EPOXY FLOORING! Backyard offers open patio with a pergola too! Conveniently located near dining, shopping, & entertainment! Excellent freeway accessibility.

Investor Tools

Property Icon
$305,036
Estimated Property Value
$156,442Estimated Mortgage Balance
$148,594Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /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
$520/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,716
$305,036
2025
$50,000
$255,036
$305,036
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,716
$305,036

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$180,200
No
First
Sep 26, 2019
Oct 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,442
$148,594
48%
51%
$1,081/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,081/mo
+$846/mo
7.6%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

412 Kelley Court | Property Details | No Agent List