B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$318,000

NAL Estimated Property Value

4516 Pebble Stone Dr, Fort Worth, TX, 76123

Off Market

4 Beds

2 Bath

2,450 Sq Ft

Single Family Residence

$1 / sqft

Built in 2001

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesElectric Cooktop, Electric Oven

Exterior

Exterior FeaturesRain Gutters

Lot Size7,475 sqft

Building Information

Year Built2001

Stories1

Garage Spaces2

Land Information

APN40456C-G-27

Lot Number27

SubdivisionStone Meadow Addition-Ft Worth

Land UseResidential

Legal DescriptionSTONE MEADOW ADDITION-FT WORTH BLOCK G LOT 27

Census Tract111032

Assessed Land Value$65,000

Assessed Improvement Value$215,000

Assessment Year2025

About this property

***AVAILABLE ON NOVEMBER 15TH***. Beautiful spacious 2425sf, 4 beds 2 baths 2 garages 1-story home. Huge kitchen with plenty of cabinets with 2 pantries and skylight, stainless steel appliances and commercial vent hood. Spacious master suite with large walk in closet. NO CARPET. Laminate floor in all rooms and tiles in kitchen and 2 baths. Open concept with tons of windows, large formal dining area and family room. Private closed patio and large backyard. Owner pays HOA dues. Community offers swimming pool and park and playground which only 3 houses down at walking distance. Community also offers biking, walking trail, and fishing pond. Very desirable neighborhood and close to Walmart, restaurants, and malls. REQUIREMENT: household gross income must be at least 3x the rent, clean background & credit report, good rental history, security deposit & first month's rent are due upon signing the Lease. Cat or Dog under 20 lbs only, $450 nonrefundable pet deposit.

Investor Tools

$318,000

Estimated Property Value

$0Estimated Mortgage Balance

$318,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,908 /month

Positive

Cash Flow Estimate:

$636 /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

$796/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,964

$280,000

2025

$65,000

$215,000

$280,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,964

$280,000

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$318,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,570/mo

N/A

+$3,570/mo

13.5%

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