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

$315,000

NAL Estimated Property Value

4628 Lighthouse Dr, Fort Worth, TX, 76135

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,605 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$124.76 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range

Exterior

Lot Size8,185 sqft

Building Information

Year Built2000
Stories2
Garage Spaces2

Land Information

APN24812C-28-10
Lot Number10
SubdivisionMarine Creek Estates Addition
Land UseResidential
Legal DescriptionMARINE CREEK ESTATES ADDITION BLOCK 28 LOT 10
Census Tract114011
Assessed Land Value$60,000
Assessed Improvement Value$255,000
Assessment Year2025

About this property

Beautifully maintained home on a large corner lot featuring two living rooms, two dining areas, and flexible bedrooms that can double as an office. The master bathroom has been completely remodeled, all front-facing windows are brand new, and the home includes paid-off solar panels for energy efficiency. Inside, the open and versatile layout offers plenty of space for living and entertaining, while outside you’ll enjoy a private backyard with a great patio. Located in a vibrant community, you’ll have access to two neighborhood swimming pools, basketball courts, sand volleyball, two playgrounds, and walking trails around a scenic lake. This home truly combines comfort, thoughtful updates, and an active lifestyle—all in one place.

Investor Tools

Property Icon
$315,000
Estimated Property Value
$301,444Estimated Mortgage Balance
$13,556Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /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
$609/month
$375/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,738
$315,000
2025
$60,000
$255,000
$315,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,738
$315,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$305,000
No
First
Sep 15, 2025
Oct 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,444
$13,556
4%
96%
$1,829/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,204/mo
+$181/mo
9.1%

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...

4628 Lighthouse Dr | Property Details | No Agent List