NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$357,000

NAL Estimated Property Value

5550 Rocky Mountain Rd, Fort Worth, TX, 76137

Off Market

4 Beds

3 Bath

1,974 Sq Ft

Single Family Residence

$189.97 / sqft

Built in 1991

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Gas Range, Gas Water Heater, Ice Maker, Microwave

FlooringLaminate, Tile

Exterior

Exterior FeaturesStorage

Lot Size7,349 sqft

Building Information

Year Built1991

Stories2

Garage Spaces2

Land Information

APN31565-47-54

Lot Number54

SubdivisionPark Glen Addition

Land UseResidential

Legal DescriptionPARK GLEN ADDITION BLOCK 47 LOT 54

Census Tract113917

Assessed Land Value$65,000

Assessed Improvement Value$287,880

Assessment Year2025

About this property

MOVE IN READY! MOTIVATED SELLER! New roof and fresh paint! This beautiful renovated home boasts newly updated kitchen with stainless steel appliances, new rustic farmhouse bathrooms and porcelain tile flooring. This charming home features 4 spacious bedrooms, 2.5 fully remodeled bathrooms and a open floor concept with plenty of abundant natural light from plenty of windows overseeing the all year round use of the heated sparkling pool with sauna making it a fabulous backyard oasis. Enjoy the spacious home office with a pool view. Go up the wooden black and white stairs to explore the owners' retreat a true sanctuary master bedroom with vaulted ceilings and luxury flooring. Immaculate corner lot nestled in the Park Glen neighborhood walking distance to shopping, schools, parks, restaurants and a Neighborhood Walmart! EV Charging station in the garage no need to drive around to look for one! Dryer is gas- Hurry this home won't last!

Investor Tools

$357,000

Estimated Property Value

$349,672Estimated Mortgage Balance

$7,328Estimated Equity

2% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,250 /month

Positive

Cash Flow Estimate:

$750 /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

$894/month

$66/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,945

$352,880

2025

$65,000

$287,880

$352,880

Tax History

Year

Tax Paid

Assessed Value

2024

$8,945

$352,880

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sigma Realty Investments

Credit Line (Revolving) / Heloc

$361,542

First

Jul 31, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$349,672

$7,328

98%

$2,168/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,450/mo

$2,234/mo

+$216/mo

8.2%

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