B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$336,054

NAL Estimated Property Value

7929 Hosta Way, Fort Worth, TX, 76123

Off Market

4 Beds

2 Bath

2,105 Sq Ft

Single Family Residence

$154.39 / sqft

Built in 2000

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher

FlooringCarpet, Ceramic Tile

Exterior

Lot Size5,497 sqft

Building Information

Year Built2000

Stories1

Garage Spaces2

Land Information

APN7850D-19-5

Lot Number5

SubdivisionColumbus Heights Addition

Land UseResidential

Legal DescriptionCOLUMBUS HEIGHTS ADDITION BLOCK 19 LOT 5

Census Tract111032

Assessed Land Value$60,000

Assessed Improvement Value$276,054

Assessment Year2025

About this property

LEASE TO OWN OR A BUYER INCENTIVE - $7500 seller contribution!!! Don't miss this one - it is waiting for you! Start your summer planning NOW - this HOA includes the amenity center and pool! Community has shaded, tree-lined streets! This home has it all and is ready for a new owner to add some more love! Make this home your next home. Open floor plan with tall ceilings & is perfect for entertaining, 2 living & 2 dining rooms, large open kitchen with tremendous counter and cabinet space, lots of windows for natural light! A gas starter fireplace makes this living room a cozy spot to rest and relax after a long day. The master bedroom has high ceilings & a leg walk in closet with an ensuite jetted tub & separate shower. 3 sec beds are split off from the master & perfect for all ages. Several extra closets for add'l storage space. Do U need easy access to necessities?Easy access to the Chisholm Trail Pkw, nearby shopping, entertainment, restaurants & downtown Ft. Worth!!

Investor Tools

$336,054

Estimated Property Value

$294,351Estimated Mortgage Balance

$41,703Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,016 /month

Positive

Cash Flow Estimate:

$672 /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

$547/month

$450/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,887

$336,054

2025

$60,000

$276,054

$336,054

Tax History

Year

Tax Paid

Assessed Value

2024

$4,887

$336,054

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Synergy One Lending

Fha

$314,204

Yes

First

Dec 19, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$294,351

$41,703

12%

88%

$1,884/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,570/mo

$2,334/mo

+$1,236/mo

12.7%

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