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

$300,538

NAL Estimated Property Value

5116 Whistler Dr, Fort Worth, TX, 76133

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,829 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$155.82 / sqft
Year BuiltBuilt in 1969

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size9,997 sqft

Building Information

Year Built1969
Stories1
Garage Spaces2

Land Information

APN45580-125R-12
Lot Number12
SubdivisionWedgwood Addition
Land UseResidential
Legal DescriptionWEDGWOOD ADDITION BLOCK 125R LOT 12
Census Tract105503
Assessed Land Value$40,000
Assessed Improvement Value$260,538
Assessment Year2025

About this property

Well taken care of 3 bedroom 2 bath home in one of the most established neighborhoods in Fort Worth. Plenty of parking out front as well as an oversized garage with storage shelves that are staying. The home has two great sized living areas, two eating areas, galley kitchen with excellent storage, separate laundry room, gas fireplace and sunporch. Backyard features an open patio with lots of shade from mature trees. The primary bedroom has a vaulted ceiling with a wooden beam as an added feature, primary closet has Elfa storage. Features that have been replaced or upgraded are new carpet in 2020, new laminate flooring in 2020 and other areas in 2023, new kitchen sink, closet organization.

Investor Tools

Property Icon
$300,538
Estimated Property Value
$277,579Estimated Mortgage Balance
$22,959Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,803 /month
Positive
Cash Flow Estimate:
$601 /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
$503/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,537
$300,538
2025
$40,000
$260,538
$300,538
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,537
$300,538

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Fha
$279,837
Yes
First
Jan 22, 2024
Feb 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,579
$22,959
7%
92%
$1,738/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,738/mo
+$282/mo
8.1%

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...

5116 Whistler Dr | Property Details | No Agent List