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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$342,639

NAL Estimated Property Value

5860 Nathaniel Drive, Fort Worth, TX, 76179

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,995 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$122.56 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Storage
Lot Size7,701 sqft

Building Information

Year Built2006
Stories1
Garage Spaces2

Land Information

APN32463-3-2
Lot Number2
SubdivisionPinion Park
Land UseResidential
Legal DescriptionPINION PARK BLOCK 3 LOT 2
Census Tract114011
Assessed Land Value$70,000
Assessed Improvement Value$272,639
Assessment Year2025

About this property

Open floor plan and split bedrooms are part of the charm of this one story home in Pinion Park. There is wood flooring in Living Area & Master Suite. Beautiful stone front wood burning fireplace in living room. Extra area with built in desk for working at home. Wonderful outdoor living area with a comfortable north facing exposure. New Roof and gutters; fresh paint. Extra Storage Building located in backyard. This home comes with a smart home security system that is 65.00 a month includes *RING Doorbell with Instant Cellphone Notification *Types of Sensors: Window; Broken Glass; Laundry Room Overflow; Back Door; Garage Door; Outlet Control (2); Thermostat Control Pad; Service Can Be Easily Transferred

Investor Tools

Property Icon
$342,639
Estimated Property Value
$171,632Estimated Mortgage Balance
$171,007Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,056 /month
Positive
Cash Flow Estimate:
$685 /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
$660/month
$200/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,209
$342,639
2025
$70,000
$272,639
$342,639
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,209
$342,639

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$195,600
No
First
Feb 20, 2020
Mar 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,632
$171,007
49%
50%
$1,173/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,373/mo
+$1,337/mo
9.5%

Learn About the Market: Opportunity in Fort Worth

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

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...

5860 Nathaniel Drive | Property Details | No Agent List