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

$412,000

NAL Estimated Property Value

5644 Spirit Lake Drive, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,873 Sq Ft
price_per_sqft$130.53 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Washer
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters
Lot Size6,691 sqft

Building Information

Year Built2013
Stories2
Garage Spaces2

Land Information

APN24819-UU-23
Lot Number23
SubdivisionMarine Creek Ranch Addition
Land UseResidential
Legal DescriptionMARINE CREEK RANCH ADDITION BLOCK UU LOT 23
Census Tract114010
Assessed Land Value$100,000
Assessed Improvement Value$266,000
Assessment Year2025

About this property

This gorgeous home features loads of upgrades, such as granite countertops, stainless steel appliances, double sinks in bathrooms, vaulted ceilings, and beautifully landscaped yard with covered patio. Inside, the open concept of the kitchen and living room makes the space feel light and airy. You'll love the flex space upstairs that can be used as a playroom, second living room or music studio! With three huge bedrooms upstairs and the master bedroom downstairs, all with walk-in closets, you'll have plenty of room to spread out. The back yard is an oasis, where you can enjoy shade under the covered patio or sun in the large, grassy yard. What's not to love? Schedule your showing of this lovely home today!

Investor Tools

Property Icon
$412,000
Estimated Property Value
$293,679Estimated Mortgage Balance
$118,321Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /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
$954/month
$176/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,389
$366,000
2025
$100,000
$266,000
$366,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,389
$366,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$299,400
No
First
Apr 1, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,679
$118,321
28%
71%
$1,796/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$1,972/mo
+$1,388/mo
9.8%

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...

5644 Spirit Lake Drive | Property Details | No Agent List