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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$326,680

5645 Shadydell Dr, Fort Worth, TX, 76135

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,399 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$118.8 / sqft
Year BuiltBuilt in 2001

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven

Exterior

Lot Size8,712 sqft

Building Information

Year Built2001
Stories1
Garage Spaces1

Land Information

APN24812C-22-18
Lot Number18
SubdivisionMarine Creek Estates Addition
Land UseResidential
Legal DescriptionMARINE CREEK ESTATES ADDITION BLOCK 22 LOT 18
Census Tract114011
Assessed Land Value$60,000
Assessed Improvement Value$266,680
Assessment Year2025

About this property

Spacious and well maintained home in Marine Creek Estates offering comfort, functionality, and a prime Fort Worth location. With generous living areas and an open layout, this home provides plenty of space to spread out while still feeling warm and inviting. The main living area features a fireplace and flows easily into the dining and kitchen spaces, making it ideal for both everyday living and entertaining. The thoughtfully designed floor plan offers flexibility for larger households, home office setups, or guest space. Natural light throughout the home enhances the open feel, and the attached two car garage adds convenience and storage. Situated on a well sized lot in a quiet neighborhood with easy access to major highways, shopping, dining, and schools, this home combines space and location in one complete package. If you are looking for a clean, spacious rental in Fort Worth that truly feels like home, this is one to see.

Investor Tools

Property Icon
$326,680
Estimated Property Value
$188,800Estimated Mortgage Balance
$156,580Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,960 /month
Positive
Cash Flow Estimate:
$653 /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
$799/month
$375/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,960
$326,680
2025
$60,000
$266,680
$326,680
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,960
$326,680

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$188,800
No
First
Mar 25, 2021
Apr 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,100
$156,580
47%
52%
$1,132/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,507/mo
+$420/mo
7.1%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

5645 Shadydell Dr | Property Details | No Agent List