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

$489,000

NAL Estimated Property Value

4251 Lake Villas Dr, Fort Worth, TX, 76137

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,822 Sq Ft
price_per_sqft$173.64 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave

Exterior

Exterior FeaturesRain Gutters
Lot Size9,936 sqft

Building Information

Year Built2000
Stories2
Garage Spaces2

Land Information

APN12884C-1-22
Lot Number22
SubdivisionEstates & Villas At Fossil Crk
Land UseResidential
Legal DescriptionESTATES & VILLAS AT FOSSIL CRK BLOCK 1 LOT 22
Census Tract105007
Assessed Land Value$82,500
Assessed Improvement Value$355,050
Assessment Year2025

About this property

Golf course views! Beautiful and thoughtful updates! Enjoy resort style living in this elegantly home with hardwood floors, 2 patios, 3 bedrooms downstairs, plus upstairs features a gameroom and flex space that is currently used as an art room. Welcoming covered front porch greets you as you enter the front door onto hardwood floors with formals, giving plenty of space for entertaining. The heart of the home lies in the island kitchen with black granite counters and is open to the living room with beautiful backyard views of the golf course. The main level boasts three bedrooms, including the private primary suite tucked away at the back of the home for ultimate relaxation. Two additional guest bedrooms provide ample space for family or visitors, while a flex space in between offers versatility with a sliding door leading to the 2nd patio. Upstairs features a large flex room (currently used as a guest bedroom), plus an additional flex space that is currently an art studio.

Investor Tools

Property Icon
$489,000
Estimated Property Value
$458,010Estimated Mortgage Balance
$30,990Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /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
$997/month
$505/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,524
$437,550
2025
$82,500
$355,050
$437,550
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,524
$437,550

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$471,306
No
First
Oct 11, 2024
Nov 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$458,010
$30,990
6%
94%
$2,826/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$3,331/mo
$-881/mo
6.0%

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...

4251 Lake Villas Dr | Property Details | No Agent List