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

$249,000

NAL Estimated Property Value

4705 Waterway Drive N, Fort Worth, TX, 76137

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,150 Sq Ft
price_per_sqft$152.09 / sqft
Year BuiltBuilt in 1987

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters
Lot Size5,323 sqft

Building Information

Year Built1987
Stories1
Garage Spaces2

Land Information

APN20808-9-31
Lot Number31
SubdivisionHuntington Village Addition
Land UseResidential
Legal DescriptionHUNTINGTON VILLAGE ADDITION BLOCK 9 LOT 31
Census Tract113918
Assessed Land Value$50,000
Assessed Improvement Value$189,498
Assessment Year2025

About this property

This cozy home is move in ready and located in the quaint subdivision of Huntington Village Add. in Fort Worth with Keller schools. The living room is the heart of this home extending to the kitchen which has granite counters, newer appliances. Newer flooring in wet areas and new carpet in the rest of the house. This desirable single story floor plan with split bedroom layout gives each bedroom adequate space from one another. The master is roomy with an ensuite that offers fresh paint throughout as well as over size windows that accommodate plenty of lighting. The 2nd bedroom is bright and airy with a decorative ledge. Another update that has been done recently is to the siding on the back of the property.

Investor Tools

Property Icon
$249,000
Estimated Property Value
$148,826Estimated Mortgage Balance
$100,174Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /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
$556/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,429
$239,498
2025
$50,000
$189,498
$239,498
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,429
$239,498

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Titus38 Llc
Conventional
$172,175
No
First
Jul 26, 2019
Aug 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,826
$100,174
40%
60%
$1,033/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,850/mo
$1,033/mo
+$817/mo
8.9%

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...

4705 Waterway Drive N | Property Details | No Agent List