Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$541,438

500 Green River Trl, Fort Worth, TX, 76103

Off Market

4 Beds

4 Bath

3,861 Sq Ft

Single Family Residence

$142.45 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Ice Maker, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Cork, Hardwood

Exterior

Exterior FeaturesBalcony

Lot Size13,822 sqft

Building Information

Year Built1984

Stories2

Garage Spaces1

Land Information

APN46550-9-84

Lot Number84

SubdivisionWhite Lake Hills Addition

Land UseResidential

Legal DescriptionWHITE LAKE HILLS ADDITION BLOCK 9 LOT 84

Census Tract106507

Assessed Land Value$60,000

Assessed Improvement Value$481,438

Assessment Year2025

About this property

Welcome to 500 Green River Trail in the beautiful White Lake Hills area of eastern Fort Worth! Picture yourself living in this amazing, custom-built, three-story home, perfectly positioned on a bluff overlooking the city skyline. This tasteful Beauty was thoughtfully planned and designed with countless unique and efficient features. The remodeled kitchen and primary bathroom have enhanced and added even more for you and your family to enjoy. Downtown and all the amenities and entertainment the surrounding city has to offer are just minutes away. The location offers students the options of nearby Noland HS, East FW Montessori Academy, and FWISD. Plus, it is ideal for commuters heading east or west on I30. The fabulous floorplan provides a variety of spaces and spectacular views whether hosting guests or relaxing with your family. Come take a look and imagine the lifestyle meant for you to enjoy in this lovely home.

Investor Tools

$541,438

Estimated Property Value

$360,000Estimated Mortgage Balance

$184,048Estimated Equity

34% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,300 /month

Positive

Cash Flow Estimate:

$1,100 /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

$420/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,332

$541,438

2025

$60,000

$481,438

$541,438

Tax History

Year

Tax Paid

Assessed Value

2024

$2,332

$541,438

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pinnacle Bank

Stand Alone First / Home Equity First Lien

$360,000

First

Dec 29, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$357,390

$184,048

33%

66%

$2,159/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$2,159/mo

$-232/mo

4.3%

Learn About the Market: Opportunity in Fort Worth

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 This Area