1view

Owner Contacts

$505,000

NAL Estimated Property Value

8600 Olympia Trace Cir, Fort Worth, TX, 76244

Off Market

4 Beds

4 Bath

3,352 Sq Ft

$158.11 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesSome Gas Appliances, Double Oven, Dishwasher, Electric Cooktop, Disposal, Microwave, Plumbed For Gas

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesBasketball Court, Dog Run, Private Yard

Lot Size11,818 sqft

Building Information

Year Built1999

Stories2

Garage Spaces3

Land Information

APN42406-6-30

Lot Number30

SubdivisionTrace Ridge Addition

Land UseResidential

Legal DescriptionTRACE RIDGE ADDITION BLOCK 6 LOT 30

Census Tract113946

Assessed Land Value$70,000

Assessed Improvement Value$416,811

Assessment Year2025

About this property

BIG HOUSE + 1-1 APARTMENT in Keller ISD! This layout has so many good features! 3 CAR GARAGE! Lots of big rooms: Formal Living + Dining, Study (French Doors), massive 19x14-ft Den with double built-ins + GAS FP! This kitchen is the gathering place: white cabinets with massive amounts of granite counters + DESIGNER ISLAND, double ovens, electric cooktop (plumbed for gas)! Cozy earth-tone paint colors. ALL BEDS UP with big walk-in closets. GIANT PRIMARY SUITE is it's own wing + 12x10-ft ensuite bath + 3-tier closet. Seriously, this closet is the envy of the neighborhood - it has a window! 2 LAUNDRY (full-size down in util room, stackable up in closet). Super CUTE 412-SQFT APARTMENT has kitchen + 1 bedrm + full bath + stackable laundry. Perfect for mom-in-law or multi-gen. Previous owner poured concrete for BASKETBALL SLAB & built the apt. Side yard for dog run, big corner lot = HUGE YARD! SOLAR SCREENS help lower utility bills. Fresh paint, carpets cleaned & ready for new owners!

Investor Tools

$505,000

Estimated Property Value

$432,902Estimated Mortgage Balance

$72,098Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,180 /month

Positive

Cash Flow Estimate:

$1,060 /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

$996/month

$375/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,429

$486,811

2025

$70,000

$416,811

$486,811

Tax History

Year

Tax Paid

Assessed Value

2024

$9,429

$486,811

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Heritage Lending Inc

Conventional

$450,500

First

Mar 29, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$432,902

$72,098

14%

86%

$2,701/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,570/mo

$3,076/mo

+$494/mo

8.5%

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