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

$302,000

NAL Estimated Property Value

8732 Trinity Vista Trail, Fort Worth, TX, 76053

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,258 Sq Ft
price_per_sqft$174.88 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters, Lighting, Storage
Lot Size5,497 sqft

Building Information

Year Built2000
Stories1
Garage Spaces2

Land Information

APN23264H-1-59
Lot Number59
SubdivisionLakes Of River Trails Addition
Land UseResidential
Legal DescriptionLAKES OF RIVER TRAILS ADDITION BLOCK 1 LOT 59
Census Tract106525
Assessed Land Value$75,000
Assessed Improvement Value$218,178
Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED! PLEASE SUBMIT HIGHEST BEST & FINALS BY 8PM FRIDAY, 7-23-21. Super cute starter home in Hurst. Extra large living room features high ceiling, lots of natural lighting, & wood burning fireplace. Small kitchen with plenty of cabinet spaces. Master bedroom is oversized with a standing shower and a tub combo. Carpet has recently been cleaned. Roof is approx 4 years old. Lots of potential to update to your preference. Screened in covered porch area that was used as a second cooking area. Large backyard is heaven for garden enthusiasts as sellers have spent years growing vegetables and fruit trees. A bonus of a storage shed! Don't miss out on this adorable home.

Investor Tools

Property Icon
$302,000
Estimated Property Value
$150,104Estimated Mortgage Balance
$151,896Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /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
$498/month
$75/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,464
$293,178
2025
$75,000
$218,178
$293,178
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,464
$293,178

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$165,000
No
First
Aug 18, 2021
Sep 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,104
$151,896
50%
50%
$990/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,065/mo
+$862/mo
7.7%

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...

8732 Trinity Vista Trail | Property Details | No Agent List