B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$336,500

NAL Estimated Property Value

545 Crystal Springs Dr, Fort Worth, TX, 76108

Off Market

5 Beds

3 Bath

3,302 Sq Ft

Single Family Residence

$121.11 / sqft

Built in 2007

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave

FlooringCarpet, Linoleum, Vinyl

Exterior

Lot Size10,014 sqft

Building Information

Year Built2007

Stories2

Garage Spaces2

Land Information

APN7087R-B-9

Lot Number9

SubdivisionChapel Springs Addition

Land UseResidential

Legal DescriptionCHAPEL SPRINGS ADDITION BLOCK B LOT 9

Census Tract110806

Assessed Land Value$55,000

Assessed Improvement Value$281,500

Assessment Year2025

About this property

PRICE IMPROVEMENT UNDER 400K! Located on an oversized cul-de-sac lot, this is the home you've been looking for. As you step through the front door, you find a home with an open floor plan that effortlessly connects the living room, dining, and oversized kitchen. Large windows throughout allow natural light to flood the space, highlighting the warmth of this home. The home features a true five bedrooms, each generously sized and 2.5 baths The master suite, located on the second floor, boasts a spacious layout, an en-suite bathroom with a soaking tub, separate vanities and walk in shower. The remaining bedrooms offer ample space for family, and large windows provide scenic views of downtown FW from the master bedroom. A noteworthy feature of this home is its commitment to sustainability with solar panels. These panels contribute to significant energy savings and the SOLAR PANELS WILL BE PAID OFF AND CONVEYED. This home also has an FHA Assumable Loan at 3.125% and the home has NO HOA!

Investor Tools

$336,500

Estimated Property Value

$320,576Estimated Mortgage Balance

$15,924Estimated Equity

4% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,399 /month

Positive

Cash Flow Estimate:

$800 /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

$675/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,414

$336,500

2025

$55,000

$281,500

$336,500

Tax History

Year

Tax Paid

Assessed Value

2024

$6,414

$336,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pennymac Loan Services Llc

Fha

$330,404

Yes

First

Sep 13, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$320,576

$15,924

95%

$1,981/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,981/mo

$-54/mo

6.9%

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