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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$624,000

NAL Estimated Property Value

5813 End O Trl, Fort Worth, TX, 76112

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths4,292 Sq Ft
price_per_sqft$104.82 / sqft
Year BuiltBuilt in 1973

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Linoleum, Marble, Tile

Exterior

Exterior FeaturesRain Gutters
Lot Size16,588 sqft

Building Information

Year Built1973
Stories2
Garage Spaces3

Land Information

APN47525-22-21
Lot Number21
SubdivisionWoodhaven Cntry Club Estates
Land UseResidential
Legal DescriptionWOODHAVEN CNTRY CLUB ESTATES BLOCK 22 LOT 21
Census Tract106515
Assessed Land Value$87,500
Assessed Improvement Value$332,075
Assessment Year2025

About this property

Spacious stately Tudor with tons of potential and an impressive panorama view from the back yard. Perfect for the experienced remodeler looking for a signature project or customize it to suit your needs as your forever home! Property backs to the property that was formerly Woodhaven Country Club. Excellent location convenient to both 30 and 820. Home was completely custom and well built with Anderson Windows, Acme Brick and solid wood doors. Property offered AS-IS, seller to make no repairs. Property will not qualify for traditional financing programs in its current condition.

Investor Tools

Property Icon
$624,000
Estimated Property Value
$409,282Estimated Mortgage Balance
$214,718Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,744 /month
Positive
Cash Flow Estimate:
$1,248 /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
$1,045/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,415
$419,575
2025
$87,500
$332,075
$419,575
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,415
$419,575

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Conventus Llc
Commercial
$422,500
No
First
Aug 15, 2024
Sep 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,282
$214,718
34%
66%
$2,534/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,534/mo
$-149/mo
4.6%

City: Fort Worth

5813 End O Trl | Property Details | No Agent List