2view

Owner Contacts

$439,000

NAL Estimated Property Value

7712 Captain Lane, Fort Worth, TX, 76179

Off Market

5 Beds

4 Bath

3,937 Sq Ft

$116.81 / sqft

Built in 2017

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms 3.5

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size6,970 sqft

Building Information

Year Built2017

Garage Spaces2

Land Information

APN23367-C-15

Lot Number15

SubdivisionLake Vista Ranch

Land UseResidential

Legal DescriptionLAKE VISTA RANCH BLOCK C LOT 15

Census Tract114012

Assessed Land Value$80,000

Assessed Improvement Value$319,900

Assessment Year2025

About this property

This home was built in 2017 & is located in desirable Lake Vista Ranch. This is an incredible floor plan for anyone who needs space! Check out this layout! Floor plan features an open concept great room, private downstairs master suite with walk-in closet, HUGE upstairs game room, designated office with french doors, plus 4 spacious secondary bedrooms (all with walk-in closets) & two guest bedrooms with jack & jill bathroom arrangement. Front formal dining room offers additional flex space for a second home office. House is built on an extended lot. Backyard offers an oversized yard with swimming pool (approximately 2 years old), grassy area, storage, covered patio & large uncovered patio. House includes some smart features including most switches & thermostats. Property is conveniently located with quick access to 820, downtown Fort Worth, Joint Reserve Base, Eagle Mountain Lake, & Boswell High School & within walking distance to the neighborhood park. One bedroom not pictured.

Investor Tools

$439,000

Estimated Property Value

$319,172Estimated Mortgage Balance

$119,828Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,759 /month

Positive

Cash Flow Estimate:

$920 /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

$938/month

$300/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,066

$399,900

2025

$80,000

$319,900

$399,900

Tax History

Year

Tax Paid

Assessed Value

2024

$9,066

$399,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$345,000

First

May 2, 2022

Jun 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$319,172

$119,828

27%

73%

$2,069/mo

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