1view

Owner Contacts

$230,000

NAL Estimated Property Value

4658 Trail Lake Dr, Fort Worth, TX, 76133

Off Market

3 Beds

2 Bath

1,171 Sq Ft

$192.14 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Oven, Gas Range, Vented Exhaust Fan

FlooringVinyl

Exterior

Lot Size9,518 sqft

Building Information

Year Built1950

Stories1

Garage Spaces1

Land Information

APN39460-6-2

Lot Number2

SubdivisionSouth Hills Addition

Land UseResidential

Legal DescriptionSOUTH HILLS ADDITION BLOCK 6 LOT 2

Census Tract105600

Assessed Land Value$40,000

Assessed Improvement Value$163,819

Assessment Year2025

About this property

**MULTIPLE OFFERS** HIGHEST AND BEST DUE 3.13.24 by 2pm. Welcome to a captivating residence in Fort Worth, where a newly renovated 3-bedroom, 2-bathroom haven awaits. This single-story gem boasts an open concept, seamlessly blending the living, dining, and kitchen areas, creating an inviting atmosphere for both daily living and entertaining. Tailored for hosting memorable family gatherings. Complemented by recent upgrades, including pristine vinyl plank flooring that adds a touch of modern elegance. Step into the spacious backyard, a perfect setting for outdoor gatherings and moments of relaxation. Nestled in a serene residential area, this property ensures a tranquil living experience while offering convenient access to I20W for a seamless commute. Indulge in the proximity to an array of dining, shopping, and entertainment options, including a nearby shopping mall.

Investor Tools

$230,000

Estimated Property Value

$221,807Estimated Mortgage Balance

$8,193Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,380 /month

Positive

Cash Flow Estimate:

$460 /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

$477/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,573

$203,819

2025

$40,000

$163,819

$203,819

Tax History

Year

Tax Paid

Assessed Value

2024

$4,573

$203,819

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Kind Lending Llc

Fha

$230,448

Yes

First

Apr 5, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$221,807

$8,193

96%

$1,382/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,382/mo

+$638/mo

10.5%

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