6view

Owner Contacts

$313,000

NAL Estimated Property Value

7953 Waterside Trl, Fort Worth, TX, 76137

Off Market

3 Beds

2 Bath

1,534 Sq Ft

$202.09 / sqft

Built in 1990

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Vented Exhaust Fan

FlooringCeramic Tile, Laminate, Wood

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size6,700 sqft

Building Information

Year Built1990

Stories1

Garage Spaces2

Land Information

APN40685-44-13

Lot Number13

SubdivisionSummerfields Addition

Land UseResidential

Legal DescriptionSUMMERFIELDS ADDITION BLOCK 44 LOT 13

Census Tract113925

Assessed Land Value$55,000

Assessed Improvement Value$223,158

Assessment Year2025

About this property

A Sweet Charmer Nestled in Summerfields Addition! Meaningful Updates include New Kitchen Appliances (Microwave, Oven, & Dishwasher), HVAC Replacement 2021 with Energy Star Qualified Heat Pump, Bathrooms Beautifully Remodeled, Blinds & Fans & Smoke Detectors Added Throughout, Upgraded Lighting Fixtures, Garage Door Motor, Attic Structure Reinforced, Desirable Smart Home System (Doorbell, Front Door Lock, Cameras, Sprinkler + Garage Controls via App) Textured Living Room Wall, Repainted Kitchen & Doors & Trim, Replaced Outlets & Hinges. Interior Boasts a Fabulous Layout with all the Right Spaces, Natural Light & Bright, Split Bedroom Arrangement, Wood-Burning Fireplace, Luxurious Primary Bathroom, Meticulously Maintained. Pride of Ownership Truly Shines in this Cozy Home ~ What more could you ask for? Conveniently located near Shopping, Dining, & Major Highway Access. Host with the Most enjoying the Backyard Entertainment Space during this Glorious Spring Weather! You'll thank me later.

Investor Tools

$313,000

Estimated Property Value

$298,682Estimated Mortgage Balance

$14,318Estimated Equity

4% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,878 /month

Positive

Cash Flow Estimate:

$626 /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

$502/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,461

$278,158

2025

$55,000

$223,158

$278,158

Tax History

Year

Tax Paid

Assessed Value

2024

$4,461

$278,158

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mega Capital Funding Inc

Conventional

$304,500

First

Apr 23, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$298,682

$14,318

95%

$1,826/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,450/mo

$1,826/mo

+$624/mo

9.4%

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