B+

NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$299,188

NAL Estimated Property Value

8820 Guadalupe Rd, Fort Worth, TX, 76116

Off Market

3 Beds

2 Bath

1,656 Sq Ft

Single Family Residence

$135.87 / sqft

Built in 1960

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Gas Water Heater

FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size7,871 sqft

Building Information

Year Built1960

Stories1

Garage Spaces1

Land Information

APN46075-26-24

Lot Number24

SubdivisionWestern Hills Add Sec Iii-Viii

Land UseResidential

Legal DescriptionWESTERN HILLS ADD SEC III-VIII BLOCK 26 LOT 24

Census Tract105203

Assessed Land Value$35,000

Assessed Improvement Value$264,188

Assessment Year2025

About this property

Welcome to this beautifully maintained 3-bedroom, 1.5-bath home located in the desirable Western Hills addition. This home offers comfort, functionality, and a spacious layout perfect for everyday living and entertaining. Step inside to find a warm and inviting living area that flows into the dining area and kitchen. The three bedrooms offer flexibility for families, guests, or a home office setup. The full bath and convenient half bath provide comfort and ease for busy mornings. One of the standout features is the conditioned garage – a versatile space perfect for a man cave, home gym, hobby studio, or extra living area. Step outside to enjoy a large fenced backyard that’s ideal for pets, play, gardening, or hosting outdoor gatherings. There's plenty of space to create your own private retreat. Home is located in a quiet, established neighborhood with easy access to local schools, parks, shopping, and dining – this home is a must-see!

Investor Tools

$299,188

Estimated Property Value

$218,822Estimated Mortgage Balance

$80,366Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,795 /month

Positive

Cash Flow Estimate:

$598 /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

$477/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,225

$299,188

2025

$35,000

$264,188

$299,188

Tax History

Year

Tax Paid

Assessed Value

2024

$4,225

$299,188

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway Mortgage Group Llc

2nd Mortgage Made To Cover Down Payment

$5,037

First

Sep 13, 2019

Sep 2029

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$218,822

$80,366

26%

73%

$1,327/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$1,327/mo

+$1,058/mo

9.6%

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