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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$198,000

NAL Estimated Property Value

4501 Trysail Dr, Fort Worth, TX, 76135

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,252 Sq Ft
DuplexDuplex
price_per_sqft$1.43 / sqft
Year BuiltBuilt in 1985

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Refrigerator
FlooringCarpet, Tile

Exterior

Lot Size4,169 sqft

Building Information

Year Built1985
Stories2
Garage Spaces1

Land Information

APN24815-9-41A
Lot Number41A
SubdivisionMarine Creek Heights Addition
Land UseResidential
Legal DescriptionMARINE CREEK HEIGHTS ADDITION BLOCK 9 LOT 41A
Census Tract114011
Assessed Land Value$6,000
Assessed Improvement Value$132,164
Assessment Year2025

About this property

This property features 3 bed, 2.1 bath with flowing natural light and tile walkways. Bright kitchen offers white cabinetry and appliances including refrigerator and breakfast peninsula shared with dining room with backyard view. Separate serve bar to spacious living with brick fireplace. Oversized master bedroom with satin nickel ceiling fan and dressing area with vanity. Covered patio looks out on large backyard with privacy fence and storage shed! Great location close to schools, shopping and dining!

Investor Tools

Property Icon
$198,000
Estimated Property Value
$102,437Estimated Mortgage Balance
$95,563Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /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
$390/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,689
$138,164
2025
$6,000
$132,164
$138,164
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,689
$138,164

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$114,375
No
First
Dec 18, 2020
Jan 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,437
$95,563
48%
52%
$686/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$686/mo
+$1,241/mo
11.7%

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...

4501 Trysail Dr | Property Details | No Agent List