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

$419,820

NAL Estimated Property Value

5824 Grayson St, Fort Worth, TX, 76119

Off MarketInfo
Beds6 Beds
Baths6 Bath
Baths2,834 Sq Ft
price_per_sqft$164.08 / sqft
Year BuiltBuilt in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms 6Bathrooms 6
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Tankless Water Heater, Vented Exhaust Fan, Washer
FlooringCarpet

Exterior

Exterior FeaturesLighting
Lot Size6,752 sqft

Building Information

Year Built2022

Land Information

APN37310-BR-6B
Lot Number6B
SubdivisionSandy Acres Addition
Land UseResidential Duplex
Legal DescriptionSANDY ACRES ADDITION (FT W) BLOCK BR LOT 6B 6B
Census Tract106400
Assessed Land Value$20,255
Assessed Improvement Value$399,565
Assessment Year2025

About this property

NEW CONSTRUCTION! 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. Forecasted rents are $1,650 per month with the ability to meter and bill utilities separately! Ideal opportunity for FHA financing to live in one side of the duplex and rent the other! See attached pro forma for rent and expense projections!

Investor Tools

Property Icon
$419,820
Estimated Property Value
$432,327Estimated Mortgage Balance
$419,820Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /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
$960/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,420
$419,820
2025
$20,255
$399,565
$419,820
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,420
$419,820

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Fha
$461,487
Yes
First
Dec 9, 2022
Jan 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$432,327
N/A
0%
103%
$2,767/mo

City: Fort Worth

5824 Grayson St | Property Details | No Agent List