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

$488,523

NAL Estimated Property Value

5822 Grayson Street, Fort Worth, TX, 76119

Off MarketInfo
Beds6 Beds
Baths6 Bath
Baths2,824 Sq Ft
DuplexDuplex
Year BuiltBuilt in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms Full 6Bathrooms Full 6
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Gas Water Heater
FlooringVinyl

Exterior

Lot Size7,013 sqft

Building Information

Year Built2023

Land Information

APN37310-BR-7A
Lot Number7A
SubdivisionSandy Acres Addition
Land UseResidential Duplex
Legal DescriptionSANDY ACRES ADDITION (FT W) BLOCK BR LOT 7A
Census Tract106400
Assessed Land Value$21,039
Assessed Improvement Value$467,484
Assessment Year2025

About this property

NEW CONSTRUCTION, estimated completion is July 15th! This duplex is for units 5822 and 5820, each unit contains 3 bedrooms and 2.5 bathrooms. This duplex near Lake Arlington is located 11 minutes from Downtown Fort Worth with ample public transportation nearby. This duplex is great for an investor looking to expand their portfolio into Fort Worth! Homes nearby have been swallowed up by investors increasing rents. This property may qualify for a $5,000 Chase Homebuyer Grant.

Investor Tools

Property Icon
$488,523
Estimated Property Value
$360,750Estimated Mortgage Balance
$127,773Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,931 /month
Positive
Cash Flow Estimate:
$977 /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
$1,117/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,962
$488,523
2025
$21,039
$467,484
$488,523
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,962
$488,523

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Merchants Bank Of Indiana
Conventional
$363,000
No
First
Nov 4, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$360,750
$127,773
26%
74%
$2,147/mo

City: Fort Worth

5822 Grayson Street | Property Details | No Agent List