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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$227,000

NAL Estimated Property Value

5320 Odell Dr, Fort Worth, TX, 76115

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,447 Sq Ft
price_per_sqft$172.08 / sqft
Year BuiltBuilt in 1953

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave
FlooringLaminate

Exterior

Lot Size7,314 sqft

Building Information

Year Built1953
Stories1
Garage Spaces3

Land Information

APN39590-18-13
Lot Number13
SubdivisionSouthcrest Addition
Land UseResidential
Legal DescriptionSOUTHCREST ADDITION BLOCK 18 LOT 13
Census Tract105800
Assessed Land Value$42,316
Assessed Improvement Value$144,422
Assessment Year2025

About this property

Beautiful home ready to move in, with 4 bedrooms, 2 full bathrooms and 2 living areas, plus 2 detached car garage with a gated long driveway, has an expansive kitchen, good quality cabinets, nice granite countertop space, modern appliances and stylish finish, freshly painting, laminated wood flooring throughout the house, ceramic title in both bathrooms, spacious master bedroom with a modern master bathroom with a luxury walking shower, renovated kids bathroom, nice size backyard, easy access to major highways I-20, I-35 close to Downtown Fort Worth, must see.

Investor Tools

Property Icon
$227,000
Estimated Property Value
$218,725Estimated Mortgage Balance
$8,275Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /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
$444/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,190
$186,738
2025
$42,316
$144,422
$186,738
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,190
$186,738

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank
Conventional
$221,400
No
First
Jul 2, 2024
Aug 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,725
$8,275
3%
96%
$1,841/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,841/mo
+$86/mo
10.2%

City: Fort Worth

5320 Odell Dr | Property Details | No Agent List