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
B+
NoAgentList RatingHow are grades calculated? Info

$329,443

5820 Downs Drive, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,459 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$126.88 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size5,497 sqft

Building Information

Year Built2005
Stories2
Garage Spaces2

Land Information

APN33901C-11-13
Lot Number13
SubdivisionRemington Point Addition
Land UseResidential
Legal DescriptionREMINGTON POINT ADDITION BLOCK 11 LOT 13
Census Tract114013
Assessed Land Value$65,000
Assessed Improvement Value$264,443
Assessment Year2025

About this property

Beautiful 4 bedroom home with an open floor plan, 2 living rooms, and formal dining. Step inside from the extended covered porch to the foyer where you will be delighted by gorgeous tile, high ceilings, upgraded lighting, and faux painting throughout the home. Master on the main with all secondary room upstairs. The eat-in kitchen features a breakfast bar, stainless steel appliances, ample cabinetry, and easy maintenance laminate flooring. The master has a private bath and walk-in closet. Guest bedrooms are a great size. Property pre-wired throughout. Outside, the covered patio overlooks the lush green lawn. The home is clean and move-in ready. Click the Virtual Tour link to view the 3D walkthrough.

Investor Tools

Property Icon
$329,443
Estimated Property Value
$0Estimated Mortgage Balance
$31,138Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,977 /month
Positive
Cash Flow Estimate:
$659 /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
$804/month
$93/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,996
$329,443
2025
$65,000
$264,443
$329,443
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,996
$329,443

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Fha
$309,294
Yes
First
Oct 5, 2021
Nov 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$298,305
$31,138
9%
91%
$1,957/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,050/mo
+$1,310/mo
12.2%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Fort Worth

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

5820 Downs Drive | Property Details | No Agent List