$480,000
7912 Schooner Dr, Fort Worth, TX, 76179
$515,744 ARV
On Market
Property Lead Type:
Must-SellAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size7,253 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN23367-U-4
Lot Number4
Land UseResidential
Legal DescriptionLAKE VISTA RANCH BLOCK U LOT 4
Census Tract114012
Assessed Land Value$80,000
Assessed Improvement Value$331,000
Assessment Year2025
About this property
This home offers abundant natural light and a functional layout designed for everyday living. Upstairs features four large bedrooms, two full baths, a spacious game room, and a dedicated media room — providing flexibility and room to grow. The downstairs owner’s suite includes a bay window and an ensuite bath with dual sinks, a tiled garden tub, and a separate tiled shower. The open-concept kitchen and living area create an ideal space for hosting and gathering. Move-in ready and thoughtfully designed with space in all the right places.
Investor Tools
$435,308Estimated Mortgage Balance
$49,692Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$515,744
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$909/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,484
$411,000
2025
$80,000
$331,000
$411,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,484
$411,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lifestyle Home Lending Llc
Conventional
$465,490
No
First
Dec 30, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,308
$49,692
10%
90%
$2,791/mo
