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

$369,900

4828 Belladonna Dr, Fort Worth, TX, 76123

PendingInfo
Beds4 Beds
Baths4 Bath
Baths2,604 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$142.05 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Lighting
Lot Size7,401 sqft

Building Information

Year Built2002
Stories2
Garage Spaces2

Land Information

APN7850D-8-31
Lot Number31
SubdivisionColumbus Heights Addition
Land UseResidential
Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 8 LOT 31
Census Tract111032
Assessed Land Value$60,000
Assessed Improvement Value$280,000
Assessment Year2025

About this property

Welcome home to the highly sought-after Columbus Heights community, where you'll enjoy an active HOA that hosts events throughout the year and a neighborhood pool perfect for cooling off on warm Texas summer days. Designed for both everyday living and effortless entertaining, this spacious home offers a light-filled open floor plan where the living, dining, and kitchen spaces flow seamlessly together. The beautifully updated kitchen is the heart of the home, featuring freshly painted cabinetry, a large butcher block island, abundant prep space, and views of the inviting family room with a cozy fireplace. Recently installed extended luxury vinyl plank flooring throughout the downstairs and updated light fixtures add a fresh, modern touch. The private downstairs primary suite provides a peaceful retreat with room for a sitting area and a full king-size bedroom set. The spa-like ensuite bath includes a soaking tub, separate shower, and an oversized walk-in closet. A versatile front room offers endless possibilities as a formal dining room, home office, or flex space. Upstairs, you'll find a spacious second living area, three generously sized bedrooms, and two full bathrooms. One bedroom includes its own private bath, making it ideal for guests, multigenerational living, or older children seeking additional privacy. Outside, the oversized backyard is ready for entertaining with an expansive concrete patio offering plenty of room for outdoor dining, relaxing, or adding your dream gazebo. Additional peace of mind comes with a recently replaced roof, making this home as practical as it is beautiful. With stylish updates, flexible living spaces, outstanding community amenities, and a welcoming neighborhood atmosphere, this move-in-ready home truly has it all.

Investor Tools

$594,550Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,219 /month
Positive
Cash Flow Estimate:
$740 /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
$893/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,973
$340,000
2025
$60,000
$280,000
$340,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,973
$340,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$304,000
No
First
Feb 12, 2025
Mar 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$594,550
N/A
0%
170%
$3,646/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$3,946/mo
$-1,066/mo
9.9%

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...

4828 Belladonna Dr | Property Details | No Agent List