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

$932,000

NAL Estimated Property Value

49 Harbour Point Cir, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,068 Sq Ft
price_per_sqft$325.62 / sqft
Year BuiltBuilt in 1988

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Dishwasher, Electric Cooktop, Electric Oven, Electric Water Heater, Disposal

Exterior

Lot Size25,147 sqft

Building Information

Year Built1988
Garage Spaces3

Land Information

APN17084C-1-22
Lot Number22
SubdivisionHarbour Point Addition
Land UseResidential
Legal DescriptionHARBOUR POINT ADDITION BLOCK 1 LOT 22 & PART OF COMMON AREA .577 AC
Census Tract114108
Assessed Land Value$394,596
Assessed Improvement Value$388,796
Assessment Year2025

About this property

Lakefront living at its finest! Nestled in a serene gated community, this half-acre lakefront retreat offers the perfect blend of luxury, comfort, and versatility. Designed to suit a variety of lifestyles, the property functions beautifully as a single family home or two independent living spaces—ideal for multi-generational living or hosting guests. The upstairs level features its own kitchen and dining area, hardwood flooring, and a spacious balcony that floods the home with natural light and offers breathtaking views of the lake. The downstairs level mirrors the top floor, boasting a complete mother-in-law suite with its own kitchen, dining, living areas, bedroom, and bathrooms. Step outside to enjoy two patios, perfect for outdoor entertaining or relaxing. Boating and water sports are just steps from your back door, thanks to the 30x30 boat dock ready to accommodate your lake adventures. An added bonus is its location in the new state-of-the-art Eagle Mountain High School district. This property offers endless possibilities in a peaceful, private community, where lakefront living is elevated to new heights.

Investor Tools

Property Icon
$932,000
Estimated Property Value
$545,227Estimated Mortgage Balance
$386,773Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,994 /month
Positive
Cash Flow Estimate:
$1,998 /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
$1,513/month
$1,000/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,498
$783,392
2025
$394,596
$388,796
$783,392
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,498
$783,392

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Loan Store Inc
Conventional
$555,000
No
First
May 2, 2025
Jun 2040

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$545,227
$386,773
41%
59%
$3,328/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$4,328/mo
$-1,618/mo
3.5%

City: Fort Worth