NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$359,000

NAL Estimated Property Value

6920 Brookvale Rd, Fort Worth, TX, 76132

$381,461 ARV

Off Market

4 Beds

3 Bath

2,267 Sq Ft

Single Family Residence

$1.3 / sqft

Built in 1989

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size8,999 sqft

Building Information

Year Built1989

Stories1

Garage Spaces2

Land Information

APN33227-3-6

Lot Number6

SubdivisionQuail Ridge Estates Addition

Land UseResidential

Legal DescriptionQUAIL RIDGE ESTATES ADDITION BLOCK 3 LOT 6

Census Tract105518

Assessed Land Value$75,000

Assessed Improvement Value$184,906

Assessment Year2025

About this property

Welcome Home to this spacious 4 bedroom, 2.5 bath home that has an excellent floorplan. Soaring ceilings and natural light will welcome you upon entering. Quartz kitchen countertops w marble edging backsplash, Bosch dishwasher, Kenmore elite range, pantry, breakfast bar, Huge breakfast room, separate dining room, living room w gas starter fireplace, fenced backyard. Spacious laundry room with sink, half bath, and additional pantry. 3 secondary bedrooms and a full bath are split from the primary bedroom. The primary suite has vaulted ceilings, Quartz counters with dual sinks, a luxury soaking tub & separate shower. The spacious primary closet measures around 17x6. Oversized Garage with work bench and gladiator storage tracks. Updated plumbing fixtures, Fresh carpet, and paint; HVAC around 3 years old. One-year lease. Absolutely NO PETS. Washer, Dryer, Refrigerator, Microwave, yard care, and HVAC filters included in lease.

Investor Tools

$359,000

Estimated Property Value

$124,533Estimated Mortgage Balance

$234,467Estimated Equity

65% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$381,461

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,154 /month

Positive

Cash Flow Estimate:

$718 /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

$582/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,194

$259,906

2025

$75,000

$184,906

$259,906

Tax History

Year

Tax Paid

Assessed Value

2024

$5,194

$259,906

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Firstbank

Conventional

$158,500

First

Apr 6, 2016

May 2031

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$124,533

$234,467

65%

35%

$951/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,540/mo

$951/mo

+$1,589/mo

8.5%

Learn About the Market: Opportunity in Fort Worth

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 This Area