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

$326,649

NAL Estimated Property Value

825 Newport Rd, Fort Worth, TX, 76120

$397,228 ARVInfo
Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,345 Sq Ft
price_per_sqft$141.96 / sqft
Year BuiltBuilt in 1988

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Refrigerator
FlooringCarpet, Ceramic Tile, Linoleum

Exterior

Lot Size12,419 sqft

Building Information

Year Built1988
Stories1
Garage Spaces2

Land Information

APN2415-R-20
Lot Number20
SubdivisionBentley Village Addition
Land UseResidential
Legal DescriptionBENTLEY VILLAGE ADDITION BLOCK R LOT 20
Census Tract106509
Assessed Land Value$70,000
Assessed Improvement Value$256,649
Assessment Year2025

About this property

This well-cared-for original-owner home offers a fantastic opportunity to bring your own design vision to life. The thoughtful layout includes multiple living and dining spaces, an inviting family room with a brick fireplace, and a unique exposed-brick feature wall that opens into the kitchen—adding warmth and character. The home has been maintained over the years and is ready for a buyer to refresh finishes, flooring, fixtures, and interiors to match today’s style. The oversized garage provides excellent storage and workspace flexibility, and the extended driveway leads to a rear two-car covered carport for additional parking or hobby space. A new roof is currently in progress for added peace of mind, and the foundation has been previously stabilized with a transferable lifetime warranty, with reinspection already scheduled. The yard is designed for low maintenance, with mature trees in the front and a smaller backyard that’s easy to care for. Located in a highly desirable, established neighborhood near Waterchase Golf Club, this property enjoys access to beautiful shaded streets, convenient shopping and dining, and excellent outdoor recreation at Gateway Park, Tandy Hills Natural Area, and Meadowbrook Golf Course. With its solid structure, original charm, and strong neighborhood appeal, this home is ideal for buyers wanting a customizable space in a fantastic Fort Worth location.

Investor Tools

Property Icon
$326,649
Estimated Property Value
$317,282Estimated Mortgage Balance
$9,367Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$397,227
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,997 /month
Positive
Cash Flow Estimate:
$666 /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
$255/month
$100/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,432
$326,649
2025
$70,000
$256,649
$326,649
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,432
$326,649

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$319,130
No
First
Jan 15, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,282
$9,367
2%
97%
$1,914/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,014/mo
$-87/mo
7.1%

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...

825 Newport Rd | Property Details | No Agent List