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

$442,789

NAL Estimated Property Value

5221 Cedar Brush Drive, Fort Worth, TX, 76123

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,655 Sq Ft
price_per_sqft$93.02 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size13,068 sqft

Building Information

Year Built2006
Stories2
Garage Spaces2

Land Information

APN40672J-10-12
Lot Number12
SubdivisionSummer Creek South Addition
Land UseResidential
Legal DescriptionSUMMER CREEK SOUTH ADDITION BLOCK 10 LOT 12
Census Tract111032
Assessed Land Value$70,000
Assessed Improvement Value$372,789
Assessment Year2025

About this property

OFFERS due Sunday April 4th by 5pm. Wow! This One owner, 4 bedroom, 3.1 bath home with 2 car garage has it all! Spacious open floorplan. First floor offers study-formal dining, fabulous kitchen with granite counters, stainless appliances, island, butler's & walk-in pantry. Kitchen opens to the family room with stone fireplace, wood floors, vaulted ceiling & staircase with iron rails & the master bedroom down includes separate shower, dual vanities & huge walk-in closet. Upstairs includes a game room or 2nd living room & media room, 3 bedrooms and 2 full baths. Large Backyard with covered patio and built in grill! This subdivision offers lifestyle Community Pool, Greenbelt, Jogging Path-Bike Path.

Investor Tools

Property Icon
$442,789
Estimated Property Value
$263,594Estimated Mortgage Balance
$179,195Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,657 /month
Positive
Cash Flow Estimate:
$886 /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
$834/month
$198/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,794
$442,789
2025
$70,000
$372,789
$442,789
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,794
$442,789

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeside Financial Llc
Conventional
$292,000
No
First
Apr 30, 2021
May 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,594
$179,195
40%
60%
$1,751/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$1,949/mo
+$1,621/mo
9.7%

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...

5221 Cedar Brush Drive | Property Details | No Agent List