B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$406,020

NAL Estimated Property Value

8201 Fall Crest Dr, Fort Worth, TX, 76053

Off Market

3 Beds

2 Bath

2,039 Sq Ft

Single Family Residence

$196.17 / sqft

Built in 2007

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size7,836 sqft

Building Information

Year Built2007

Stories1

Garage Spaces2

Land Information

APN23264H-21-8

Lot Number8

SubdivisionLakes Of River Trails Addition

Land UseResidential

Legal DescriptionLAKES OF RIVER TRAILS ADDITION BLOCK 21 LOT 8

Census Tract106525

Assessed Land Value$75,000

Assessed Improvement Value$331,020

Assessment Year2025

About this property

This beautiful home is one of the hidden gems available in Hurst. Tucked in the quiet neighborhood of Lakes of River Trails, this home sits on a corner lot and has a arched stone front, large front porch and board on board fencing. With an open floor plan, island kitchen with a breakfast bar, large living room with a cozy fireplace and a breakfast nook that looks out over the oversized patio makes it perfect for entertaining. A few extra features include a split bedroom layout, a master bedroom with a spacious ensuite bathroom complete with a huge walk in closet, a small office - desk nook area and a formal dining room, currently used as a sitting area, could be the perfect flex space for what you might need. Recent roof replaced in 2020. Centrally located, this home has easy access to Freeways for commutes all over DFW Metroplex for work or play!

Investor Tools

$406,020

Estimated Property Value

$294,268Estimated Mortgage Balance

$111,752Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,436 /month

Positive

Cash Flow Estimate:

$812 /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

$673/month

$75/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,050

$406,020

2025

$75,000

$331,020

$406,020

Tax History

Year

Tax Paid

Assessed Value

2024

$6,050

$406,020

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$300,000

First

Apr 17, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$294,268

$111,752

27%

72%

$1,799/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,874/mo

+$53/mo

5.7%

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