No Agent List Logo

Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
No Agent List Logo
Main property image
A
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$365,000

8025 Dusty Way, Fort Worth, TX, 76123

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,650 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$137.74 / sqft
Year BuiltBuilt in 1989

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Indoor Grill, Microwave, Warming Drawer
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size8,398 sqft

Building Information

Year Built1989
Stories1
Garage Spaces2

Land Information

APN40671-5-2
Lot Number2
SubdivisionSummer Creek Addition
Land UseResidential
Legal DescriptionSUMMER CREEK ADDITION BLOCK 5 LOT 2
Census Tract111032
Assessed Land Value$70,000
Assessed Improvement Value$293,059
Assessment Year2025

About this property

This beautiful traditional home in coveted Summer Creek is priced to sell! Below market value for a quick transaction. It has been very well-mainland and is waiting for your family. Kitchen open to breakfast and living rooms and has great natural light and lots of storage. Wine fridge in the kitchen! Wood floors and split bedrooms make this home current and move-in ready. Master has an adjoining room which works great as a study or nursery. Screened back porch is perfect for cozy relaxing. Lush landscaping and mature trees. Don't miss this beauty! OPEN HOUSE SATURDAY, 12-17 1-4 PM OPEN HOUSE SUNDAY, 12-18 1-4 PM

Investor Tools

Property Icon
$370,000
Estimated Property Value
$279,500Estimated Mortgage Balance
$100,980Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /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
$738/month
$150/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,009
$363,059
2025
$70,000
$293,059
$363,059
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,009
$363,059

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$279,500
No
First
Apr 4, 2024
May 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,020
$100,980
27%
73%
$1,676/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,826/mo
+$1,054/mo
9.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

8025 Dusty Way | Property Details | No Agent List