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

$323,000

NAL Estimated Property Value

5001 Rock River Drive, Fort Worth, TX, 76103

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,802 Sq Ft
price_per_sqft$138.68 / sqft
Year BuiltBuilt in 1967

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Vinyl

Exterior

Lot Size10,576 sqft

Building Information

Year Built1967
Stories1
Garage Spaces2

Land Information

APN46550-5-7
Lot Number7
SubdivisionWhite Lake Hills Addition
Land UseResidential
Legal DescriptionWHITE LAKE HILLS ADDITION BLOCK 5 LOT 7
Census Tract106507
Assessed Land Value$60,000
Assessed Improvement Value$222,498
Assessment Year2025

About this property

Totally remodeled home in White Lake Hills Addition of Fort Worth near Nolan High School. Beautiful home with two living areas, two eating areas, three nice sized bedrooms and two full baths. Home has a spacious kitchen with new stainless steel gas stove, microwave and dishwasher. Granite countertops throughout, all new flooring, carpet in bedrooms and vinyl plank in living spaces. Large wood burning fireplace. Large backyard with nice sized patio at back and a nice little courtyard type entrance at front with iron gate. Home has a large driveway and an oversized garage. Location in the heart of DFW with easy highway access to Dallas and Ft Worth. This home is a must see with great curb appeal. Bring all offers

Investor Tools

Property Icon
$323,000
Estimated Property Value
$101,491Estimated Mortgage Balance
$221,509Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /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
$618/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,796
$282,498
2025
$60,000
$222,498
$282,498
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,796
$282,498

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vip Independent Mortgage Inc
Fha
$115,181
Yes
First
Apr 7, 2020
May 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,491
$221,509
68%
31%
$691/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$691/mo
+$1,236/mo
7.2%

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...

5001 Rock River Drive | Property Details | No Agent List