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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$296,000

NAL Estimated Property Value

8812 Mystic Trl, Fort Worth, TX, 76118

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,510 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$201.99 / sqft
Year BuiltBuilt in 1987

Property Lead Type:

Off-Market ListAbsentee Owner

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, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Parquet, Tile

Exterior

Exterior FeaturesAwning(s)
Lot Size5,179 sqft

Building Information

Year Built1987
Stories1
Garage Spaces2

Land Information

APN34557-11-16
Lot Number16
SubdivisionRiver Trails Addition
Land UseResidential
Legal DescriptionRIVER TRAILS ADDITION BLOCK 11 LOT 16
Census Tract106526
Assessed Land Value$70,000
Assessed Improvement Value$208,542
Assessment Year2025

About this property

Discover comfort and convenience in this well-maintained 3-bedroom, 2-bath home located in the highly sought-after River Trails subdivision. This solid home is competitively as there are tenants in place—secure this opportunity now and enjoy the price cut! Tenants have been given notice to vacate. Designed for efficiency and ease, the home features a three-year-old roof with new 18” turbines and a fully decked attic with R45 insulation, keeping energy costs low. The HVAC system was newly installed in October 2024, ensuring year-round comfort. The exterior boasts durable brick with fiber cement Hardi board siding in the back, while the front yard showcases lush Zoi Palisade grass with a Bluetooth-controlled sprinkler system, installed in 2024. Outdoor entertainment is effortless with mounted speaker wiring and a stunning cedar post pergola covering the spacious back patio. The garage features epoxy flooring, adding both durability and a polished finish. Situated just minutes from SH 820 and 121, this home offers quick access to major highways, making commutes a breeze. River Trails is known for its excellent schools and welcoming community, making it a fantastic place to call home. Perfect for VA, FHA buyers and Investors—BRING ALL OFFERS!

Investor Tools

Property Icon
$296,000
Estimated Property Value
$573,962Estimated Mortgage Balance
$296,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /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
$622/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,990
$278,542
2025
$70,000
$208,542
$278,542
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,990
$278,542

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Unknown
$292,125
No
First
May 15, 2025
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$573,962
N/A
0%
194%
$3,504/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$3,504/mo
$-1,577/mo
7.8%

City: Fort Worth

8812 Mystic Trl | Property Details | No Agent List