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

$291,000

NAL Estimated Property Value

4701 Belladonna Dr, Fort Worth, TX, 76123

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,795 Sq Ft
price_per_sqft$119.78 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters
Lot Size5,497 sqft

Building Information

Year Built1999
Stories1
Garage Spaces2

Land Information

APN7850D-11-15
Lot Number15
SubdivisionColumbus Heights Addition
Land UseResidential
Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 11 LOT 15
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$190,000
Assessment Year2025

About this property

As you pull up to the beautiful home, you will first notice the awesome street with tree shaded sidewalks and then this wonderful landscaped yard. As you walk into the home, you will see the entrance area that is open to the large family room, dining room and open concept kitchen. The family room has a wood burning fireplace and a large amount of natural lighting. The kitchen has an oversized island, many cabinets and breakfast area. The master bathroom has a double sink, garden tub and separate shower. Must see.

Investor Tools

Property Icon
$291,000
Estimated Property Value
$182,653Estimated Mortgage Balance
$108,347Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /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
$504/month
$240/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,597
$250,000
2025
$60,000
$190,000
$250,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,597
$250,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$208,160
Yes
First
Feb 14, 2020
Mar 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,653
$108,347
37%
63%
$1,249/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,489/mo
+$1,391/mo
11.9%

City: Fort Worth

4701 Belladonna Dr | Property Details | No Agent List