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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$1,268,000

NAL Estimated Property Value

4504 Marbella Cir, Fort Worth, TX, 76126

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths3,754 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$199.79 / sqft
Year BuiltBuilt in 2012

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting
Lot Size8,712 sqft

Building Information

Year Built2012
Stories2
Garage Spaces2

Land Information

APN26499-7-12
Lot Number12
SubdivisionMontserrat
Land UseResidential
Legal DescriptionMONTSERRAT BLOCK 7 LOT 12
Census Tract110808
Assessed Land Value$170,000
Assessed Improvement Value$739,739
Assessment Year2025

About this property

Charming yet elegant painted brick home in the gated community of Montserrat. Master suite downstairs while upstairs are 3 additional spacious bedrooms, a game room and a study. Gorgeous hardwood floors flow throughout most of the downstairs. Neutral pale colors with big windows allow beautiful natural light. The open kitchen has a gas cook top, granite and sparkling white cabinetry. The generously sized master bedroom and attached spa-like bath are elegant and comfortable. Just outside you'll find a covered back patio with space for seating and outdoor dining. The private landscaped yard is the perfect size.This community has a fishing pond, playground, pool, walking paths and sport court.

Investor Tools

Property Icon
$1,268,000
Estimated Property Value
$772,707Estimated Mortgage Balance
$495,293Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,608 /month
Positive
Cash Flow Estimate:
$2,536 /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
$2,058/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,355
$909,739
2025
$170,000
$739,739
$909,739
No

Tax History

Year
Tax Paid
Assessed Value
2024
$18,355
$909,739

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$703,000
No
First
May 1, 2020
Jun 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$772,707
$495,293
39%
61%
$5,139/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$5,639/mo
$-3,069/mo
2.4%

City: Fort Worth

4504 Marbella Cir | Property Details | No Agent List