NoAgentList RatingHow are grades calculated?

1view

$515,000

4128 Bilglade Rd, Fort Worth, TX, 76109

Off Market

3 Beds

2 Bath

2,062 Sq Ft

Single Family Residence

$249.76 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Ice Maker, Microwave, Refrigerator, Washer

FlooringCeramic Tile, Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size9,997 sqft

Building Information

Year Built1955

Stories1

Garage Spaces2

Land Information

APN46035-57-13

Lot Number13

SubdivisionWestcliff Addition

Land UseResidential

Legal DescriptionWESTCLIFF ADDITION BLOCK 57 LOT 13

Census Tract105404

Assessed Land Value$200,000

Assessed Improvement Value$258,384

Assessment Year2025

About this property

Welcome home to this spacious and bright 3 bedroom, 2 bathroom home with a 2-car garage on a quiet tree-lined street. This home is well-maintained, and move-in ready! Start the new year in a great school district, Overton Park Elementary, and enjoy the family feel of the neighborhood. Updated kitchen is gleaming. Two living areas and two dining areas make entertainment easy. A Bonus room between the den and back yard could be a cozy readying nook, a small office, or a toy room for the kids. Large backyard with deck is an all-year-long sitting space for grilling and chilling. Bedrooms are separate from living space which lends privacy and quiet. Owner has maintained and updated this home for 31 years and is moving to Colorado to be nearer to her children and grandchidren. OPE is coveted Elementary school and is nicely settled into the Paschal Pyramid. Close to shopping, entertainment, restaurants, and schools. SHOWING TO BEGIN ON DECEMBER 26TH.

Investor Tools

$592,000

Estimated Property Value

$463,000Estimated Mortgage Balance

$139,243Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,552 /month

Positive

Cash Flow Estimate:

$1,184 /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

$521/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,290

$458,384

2025

$200,000

$258,384

$458,384

Tax History

Year

Tax Paid

Assessed Value

2024

$3,290

$458,384

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$463,000

First

Feb 26, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$452,757

$139,243

23%

76%

$2,776/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

$2,776/mo

$-636/mo

4.3%

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