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

$154,000

NAL Estimated Property Value

4932 Royal Dr, Fort Worth, TX, 76116

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths720 Sq Ft
price_per_sqft$208.19 / sqft
Year BuiltBuilt in 1952

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesGas Range
FlooringTile, Wood

Exterior

Exterior FeaturesPrivate Yard
Lot Size7,148 sqft

Building Information

Year Built1952
Stories1

Land Information

APN930-L-12
Lot Number12
SubdivisionArlington Heights West
Land UseResidential
Legal DescriptionARLINGTON HEIGHTS WEST BLOCK L LOT 12
Census Tract102302
Assessed Land Value$17,000
Assessed Improvement Value$122,510
Assessment Year2025

About this property

Multiple offers received. Submit best and final offer by Wednesday at 5pm. A little blue cottage, cozy and sweet, two bedrooms, one bath, a Fort Worth retreat. The big stuff is handled—roof, HVAC, foundation, just waiting for your own imagination. A yard by the creek where dreams can grow, Cosmetic touches will make it glow. It’s simple, it’s charming, it’s ready for you. A storybook cottage with a future brand-new. Property is sold as is condition. HVAC approximately 1 year old. 2018 Water Heater. Foundation Repair Summer 2025 with Warranty. Roof Replaced July 2025.

Investor Tools

Property Icon
$154,000
Estimated Property Value
$145,750Estimated Mortgage Balance
$8,250Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /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
$324/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,113
$139,510
2025
$17,000
$122,510
$139,510
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,113
$139,510

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$147,250
No
First
Oct 8, 2025
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,750
$8,250
5%
95%
$883/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$883/mo
+$573/mo
11.3%

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...