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

$305,267

NAL Estimated Property Value

5405 Grayson Ridge Dr, Fort Worth, TX, 76179

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,674 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$178.32 / sqft
Year BuiltBuilt in 2008

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Oven, Gas Range, Microwave, Refrigerator
FlooringCarpet, Laminate, Tile

Exterior

Lot Size6,055 sqft

Building Information

Year Built2008
Stories1
Garage Spaces2

Land Information

APN41525-J-11
Lot Number11
SubdivisionTerrace Landing
Land UseResidential
Legal DescriptionTERRACE LANDING BLOCK J LOT 11
Census Tract114013
Assessed Land Value$65,000
Assessed Improvement Value$240,267
Assessment Year2025

About this property

Welcome home to this exceptional one story open concept home. Beautiful family room offers plenty of natural light and is open to the kitchen featuring granite for the person who loves to cook! Just off the patio is a large backyard with plenty of outdoor living space for all your entertaining needs! Split bedrooms! Community features include jogging and biking trails, a park and playground. Come see it today!

Investor Tools

Property Icon
$305,267
Estimated Property Value
$256,784Estimated Mortgage Balance
$48,483Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,832 /month
Positive
Cash Flow Estimate:
$611 /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
$587/month
$350/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,522
$305,267
2025
$65,000
$240,267
$305,267
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,522
$305,267

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Conventional
$272,200
No
First
Apr 3, 2023
Apr 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,784
$48,483
15%
84%
$1,632/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,982/mo
+$728/mo
10.7%

City: Fort Worth

5405 Grayson Ridge Dr | Property Details | No Agent List