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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$239,730

NAL Estimated Property Value

5524 Willow Cir, Fort Worth, TX, 76112

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,586 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$151.32 / sqft
Year BuiltBuilt in 1974

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Electric Range
FlooringLaminate

Exterior

Lot Size4,021 sqft

Building Information

Year Built1974
Stories1
Garage Spaces2

Land Information

APN13550C-1-26
Lot Number26,61
SubdivisionFairway Meadows Addn-Ft Worth
Land UseResidential
Legal DescriptionFAIRWAY MEADOWS ADDN-FT WORTH BLOCK 1 LOT 26 & PT LOT 61 .0166 OF COMMON AREA
Census Tract106515
Assessed Land Value$40,000
Assessed Improvement Value$199,730
Assessment Year2025

About this property

Back on market with brand new roof. Buyer financing fell thru. Welcome to this beautifully updated 3-bedroom, 2-bathroom corner unit with a great view of the pool and two private patios! This home has been recently upgraded with new air conditioning and heating in November 2022. Enjoy the cozy wood-burning fireplace and updated wet bar, perfect for entertaining guests. The updated lighting and ceiling fans provide a modern touch, adding to the ambiance of the space. The separate owner's retreat features his and her sinks, a walk-in closet, and a jetted tub for a luxurious escape. The spacious secondary bedrooms offer plenty of room to relax, each with oversized closets. Step outside to one of the private patios and enjoy the pool view. Entertain guests during the holidays with ease in this beautiful home. With its modern amenities and beautiful finishes, this home is the perfect place to relax and enjoy. Don't miss out on this incredible property!

Investor Tools

Property Icon
$239,730
Estimated Property Value
$189,644Estimated Mortgage Balance
$50,086Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /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
$418/month
$277/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,811
$239,730
2025
$40,000
$199,730
$239,730
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,811
$239,730

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Conventional
$200,000
No
First
Jul 21, 2023
Aug 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,644
$50,086
20%
79%
$1,200/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,477/mo
+$450/mo
9.6%

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...

5524 Willow Cir | Property Details | No Agent List