2view

Owner Contacts

$343,016

NAL Estimated Property Value

5162 Warm Springs Trail, Fort Worth, TX, 76137

Off Market

3 Beds

2 Bath

1,782 Sq Ft

$199.21 / sqft

Built in 1997

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Oven, Gas Range, Gas Water Heater, Microwave

FlooringCeramic Tile, Wood

Exterior

Lot Size8,011 sqft

Building Information

Year Built1997

Stories1

Garage Spaces2

Land Information

APN31565-66-1-71

Lot Number1

SubdivisionPark Glen Addition

Land UseResidential

Legal DescriptionPARK GLEN ADDITION BLOCK 66 LOT 1 PLAT A-3152

Census Tract113917

Assessed Land Value$65,000

Assessed Improvement Value$278,016

Assessment Year2025

About this property

Prime location in the quaint community of Park Glen* Corner location and greenbelt Arcadia trail across the street means limited neighbors*Mature trees and landscaping offer shade and refuge to local wildlife*Pride of ownership radiates through this home indoors and out*Carpet free home features true hard wood flooring in entry and kitchen and tile throughout*rich warm wood doors and trim*private master retreat*home affords maximum efficiency with primarily natural gas features and mechanicals such as hot water heater, furnace, dryer, cooktop and fireplace* HVAC, roof and irrigation system all updated in the recent 7 years or less. Gas stub outdoors for easy grill hook up or outdoor kitchen addition, pad and wiring makes this serene backyard hot tub ready*Keller ISD, convenient location with shopping, dining and entertainment nearby*Easy commuter access to I35, Hwy 377 and 820

Investor Tools

$343,016

Estimated Property Value

$297,724Estimated Mortgage Balance

$45,292Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,130 /month

Positive

Cash Flow Estimate:

$710 /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

$685/month

$66/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,501

$343,016

2025

$65,000

$278,016

$343,016

Tax History

Year

Tax Paid

Assessed Value

2024

$6,501

$343,016

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Legend Lending Corp

Conventional

$319,500

First

Sep 21, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,724

$45,292

13%

87%

$1,916/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,450/mo

$1,982/mo

+$468/mo

8.6%

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