6view

Owner Contacts

$331,000

NAL Estimated Property Value

520 Tierra Vista Way, Fort Worth, TX, 76131

Off Market

3 Beds

2 Bath

1,856 Sq Ft

$185.88 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size5,502 sqft

Building Information

Year Built2019

Garage Spaces2

Land Information

APN45261N-18-23

Lot Number23

SubdivisionWatersbend North

Land UseResidential

Legal DescriptionWATERSBEND NORTH BLOCK 18 LOT 23

Census Tract114109

Assessed Land Value$65,000

Assessed Improvement Value$258,650

Assessment Year2025

About this property

Must see, move in ready home in the highly desired Northwest ISD. Open floor concept; 3 bedroom 2 bath with an oversized living room that features high ceilings, natural lighting that oversees the elegant kitchen and dining room. Newly installed flooring in dining and living area! Kitchen includes built in stainless steel appliances, gas cooktop, granite counters, and a large kitchen island. Master bedroom is oversized, enough room for a large furniture set. Master bathroom includes separate vanities, stand alone garden tub, separate shower, and a large walk in closet. This home is energy efficient that will save money on the electric bill. Full Gutters. Enjoy the weekends under the covered patio with plenty of room to entertain guests and family. HOA includes something for the whole family to enjoy from parks, walking trails to a community pool. Conveniently located to numerous shops and restaurants. Assumable loan available.

Investor Tools

$331,000

Estimated Property Value

$265,651Estimated Mortgage Balance

$65,349Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,070 /month

Positive

Cash Flow Estimate:

$690 /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

$406/month

$201/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,213

$323,650

2025

$65,000

$258,650

$323,650

Tax History

Year

Tax Paid

Assessed Value

2024

$3,213

$323,650

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$276,000

First

Apr 29, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$265,651

$65,349

19%

80%

$1,655/mo

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