NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$217,000

NAL Estimated Property Value

4412 Stadium Dr, Fort Worth, TX, 76133

Off Market

3 Beds

3 Bath

1,015 Sq Ft

Single Family Residence

$241.38 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

AppliancesDishwasher, Dryer, Electric Cooktop, Electric Oven, Microwave, Refrigerator, Washer

FlooringCeramic Tile, Wood

Exterior

Lot Size6,800 sqft

Building Information

Year Built1950

Stories1

Garage Spaces1

Land Information

APN22380-7-15

Lot Number15

SubdivisionKellis Park Addition

Land UseResidential

Legal DescriptionKELLIS PARK ADDITION BLOCK 7 LOT 15

Census Tract105600

Assessed Land Value$40,824

Assessed Improvement Value$161,177

Assessment Year2025

About this property

This charming 1950s bungalow is MOVE IN READY! All furniture is included with an acceptable offer! This property is perfect for a family or an investor seeking long or short-term rental opportunities! Located 5 mins from TCU, short distance to Kellis park with a route connecting to the Trinity Trails, basketball courts, a playground & more! HVAC system is 2 years old & tankless water heater installed in 2018. The home is filled with natural light, recessed lighting, & original hardwood floors throughout, boasting 3 bedrooms, 3 FULL bathrooms, which includes 2 master suites! Making it the ideal floor plan for guests, in laws or house hacking. Cozy kitchen offers lots of storage including a pantry, & equipped with ALL appliances including a refrigerator! Washer & Dryer also included!! Enjoy your early mornings on the front porch or entertaining in your large fenced backyard. Prime location, don't miss out! Schedule your showing today!

Investor Tools

$217,000

Estimated Property Value

$232,664Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,470 /month

Positive

Cash Flow Estimate:

$490 /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

$468/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,533

$202,001

2025

$40,824

$161,177

$202,001

Tax History

Year

Tax Paid

Assessed Value

2024

$4,533

$202,001

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Fha

$240,562

Yes

First

Jul 8, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$232,664

N/A

107%

$1,443/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,443/mo

+$577/mo

11.2%

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