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

$367,000

NAL Estimated Property Value

513 Vidalia Court, Fort Worth, TX, 76052

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,532 Sq Ft
price_per_sqft$104.66 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters
Lot Size5,885 sqft

Building Information

Year Built2013
Stories2
Garage Spaces2

Land Information

APN12751F-21-43
Lot Number43
SubdivisionEmerald Park Addition - Fw
Land UseResidential
Legal DescriptionEMERALD PARK ADDITION - FW BLOCK 21 LOT 43
Census Tract114110
Assessed Land Value$75,000
Assessed Improvement Value$261,572
Assessment Year2025

About this property

This beautiful, open concept home features a versatile, two story floorplan including a master ensuite, dining room, & half bath downstairs. The three bedrooms, game room, & full bath upstairs provide plenty of space for little ones and guests to spread out. Spacious kitchen has ample cabinet and pantry storage. Enlarged back patio features covered porch and pergola. Fabulous community pool & splash pad located just down the street on Hawk's Landing. Other highlights include freshly cleaned carpets, neutral paint throughout, & storage cabinets in garage. Feeds into award winning Northwest ISD schools and is a short commute to downtown Fort Worth.

Investor Tools

Property Icon
$367,000
Estimated Property Value
$242,002Estimated Mortgage Balance
$124,998Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,202 /month
Positive
Cash Flow Estimate:
$734 /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
$447/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,527
$336,572
2025
$75,000
$261,572
$336,572
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,527
$336,572

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$267,042
Yes
First
Jun 24, 2021
Jul 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,002
$124,998
34%
66%
$1,602/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,902/mo
+$768/mo
8.7%

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...

513 Vidalia Court | Property Details | No Agent List