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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$438,500

NAL Estimated Property Value

4820 Belladonna Dr, Fort Worth, TX, 76123

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,825 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$116.99 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesTrash Compactor, Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Ice Maker, Microwave, Refrigerator, Vented Exhaust Fan, Washer, Other
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting, Other, Garden
Lot Size6,534 sqft

Building Information

Year Built2003
Stories2
Garage Spaces3

Land Information

APN7850D-8-29
Lot Number29
SubdivisionColumbus Heights Addition
Land UseResidential
Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 8 LOT 29
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$378,500
Assessment Year2025

About this property

BEAUTIFUL HOME THAT HAS BEEN LOVED AND GENTLY LIVED IN OVER THE YEARS. ENTER INTO LARGE FOYER ADJACENT TO NORMAL LIVING ROOM THAT COULD ALSO BE OFFICE, FORMAL DINNING AND THEN INTO 2 STORY FAMILY ROOM HIGHLIGHTED BY WALL OF WINDOWS AND FIREPLACE ADJACENT TO KITCHEN AND EATING AREA. GREAT OPEN LIVING SPACE. OWNERS RETREAT IS SPACIOUS WITH LIKE BATH, A SECOND GUEST BATH COMPLETES THE FIRST FLOOR.... UPSTAIRS IS BONUS ROOM, 3 LARGE BEDROOMS WITH 2 BATHS. TRULY A MUST SEE. 3 CAR GARAGE COMPLETES THIS SPACIOUS LOVELY HOME. (REFRIGERATOR IN KITCHEN IS INCLUDED WITH HOME).

Investor Tools

Property Icon
$438,500
Estimated Property Value
$318,465Estimated Mortgage Balance
$120,035Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,685 /month
Positive
Cash Flow Estimate:
$895 /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
$740/month
$550/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,690
$438,500
2025
$60,000
$378,500
$438,500
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,690
$438,500

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$332,500
No
First
Jan 9, 2024
Feb 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$318,465
$120,035
27%
73%
$1,994/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,544/mo
+$1,026/mo
9.8%

City: Fort Worth

4820 Belladonna Dr | Property Details | No Agent List