10view

Owner Contacts

$352,052

NAL Estimated Property Value

4504 Pine Grove Lane, Fort Worth, TX, 76123

Off Market

4 Beds

2 Bath

2,120 Sq Ft

$153.3 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Other

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting, Storage, Other

Lot Size10,019 sqft

Building Information

Year Built2003

Stories1

Garage Spaces3

Land Information

APN40672B-22-33

Lot Number33

SubdivisionSummer Creek Ranch Addition

Land UseResidential

Legal DescriptionSUMMER CREEK RANCH ADDITION BLOCK 22 LOT 33

Census Tract111033

Assessed Land Value$60,000

Assessed Improvement Value$292,052

Assessment Year2025

About this property

Looking for open concept layout w expansive swing drive on an oversized Cul de Sac lot in Summer Creek Ranch? This 4.2 w solar panels has a 3 car side entry garage & large backyard! Mature trees welcome you into the living w gas start fireplace. 2nd living can also serve as a formal dining or study. Kitchen has new Samsung Appliances, decorative lighting & sunny breakfast room. Oversized master en suite has room for a king, large soaker tub, separate shower, dual sink vanity & expansive walk in closet. Split bed layout offers privacy. Each oversized w plenty of closet space. Utility room has drip dry area & upright freezer. The backyard boasts an open patio, mature oak trees, garden boxes, sprinklers & gutters. Just a few steps to the community pool. Near elementary & Harmony School of Innovation. 2018 Roof. 2021 Owner added NEW HVAC, NEW Water Heater, ALL NEW windows w lifetime warranty, NEW vinyl siding, NEW gutters, NEW shed, NEW glass top range & microwave. Fireplace serviced.

Investor Tools

$352,052

Estimated Property Value

$320,278Estimated Mortgage Balance

$31,774Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,112 /month

Positive

Cash Flow Estimate:

$704 /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

$658/month

$287/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,142

$352,052

2025

$60,000

$292,052

$352,052

Tax History

Year

Tax Paid

Assessed Value

2024

$6,142

$352,052

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Union Home Mortgage Corp

$341,880

Yes

First

Dec 9, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$320,278

$31,774

91%

$2,050/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,570/mo

$2,337/mo

+$1,233/mo

12.2%

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