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

$439,000

NAL Estimated Property Value

820 Newport Rd, Fort Worth, TX, 76120

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,032 Sq Ft
price_per_sqft$143.44 / sqft
Year BuiltBuilt in 1978

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesTrash Compactor, Dishwasher, Disposal, Electric Cooktop, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Garden
Lot Size15,730 sqft

Building Information

Year Built1978
Stories1
Garage Spaces2

Land Information

APN2415-S-6
Lot Number6
SubdivisionBentley Village Addition
Land UseResidential
Legal DescriptionBENTLEY VILLAGE ADDITION BLOCK S LOT 6
Census Tract106509
Assessed Land Value$70,000
Assessed Improvement Value$362,173
Assessment Year2025

About this property

Located just behind Waterchase golf course in one of Ft. Worth's most established, tree-lined neighborhoods, this spacious custom home has been lovingly maintained by its original owners and offers timeless character with incredible potential. Set among mature trees and lush St. Augustine grass, the property sits in an area surrounded by well-kept homes and neighboring estates up to 1.5M. Inside, the floorplan features multiple large living and dining areas, perfect for entertaining or spreading out. A wall of updated windows fills the main living room with natural light, and a full brick fireplace adds warmth and charm. The expansive kitchen offers granite counters, a full granite backsplash, stainless appliances, a built-in oven with microwave above, an electric cooktop on the island, and extensive cabinetry for storage. An oversized breakfast room with built-ins overlooks the backyard. All four bedrooms are generously sized, and a flexible 5th room provides the ideal setup for a home office, hobby space, playroom, or additional sleeping area (no closet). Fresh carpet has been added throughout all bedrooms and the flex room. The private primary suite includes a cozy fireplace, a spacious layout, and direct access to a large dressing area with abundant built-ins. The primary bath also features an updated walk-in shower. Additional highlights include wood flooring in main living areas, central vacuum, generous storage, and a roomy utility area. Outside, the flagstone patio offers a peaceful shaded space to relax beneath mature trees. With solid construction, classic details, and the opportunity to update to your style, this home presents a rare chance to own a sizable property in a desirable and well-established neighborhood.

Investor Tools

Property Icon
$439,000
Estimated Property Value
$417,568Estimated Mortgage Balance
$21,432Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,634 /month
Positive
Cash Flow Estimate:
$878 /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
$365/month
$100/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,180
$432,173
2025
$70,000
$362,173
$432,173
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,180
$432,173

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Stand Alone First / Home Equity First Lien
$420,000
No
First
Jan 29, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$417,568
$21,432
4%
95%
$2,519/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,619/mo
$-692/mo
5.3%

Learn About the Market: Opportunity in Fort Worth

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

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

820 Newport Rd | Property Details | No Agent List