1view

Owner Contacts

$358,000

NAL Estimated Property Value

9136 White Swan Pl, Fort Worth, TX, 76177

Off Market

4 Beds

3 Bath

2,410 Sq Ft

Single Family Residence

$145.23 / sqft

Built in 2009

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Tankless Water Heater, Water Softener

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size5,920 sqft

Building Information

Year Built2009

Stories2

Garage Spaces2

Land Information

APN33221A-5-2

Lot Number2

SubdivisionQuail Grove Addition

Land UseResidential

Legal DescriptionQUAIL GROVE ADDITION BLOCK 5 LOT 2

Census Tract113932

Assessed Land Value$75,000

Assessed Improvement Value$268,000

Assessment Year2025

About this property

Welcome to a home where luxury meets practicality. Former Meritage model with built-ins (including office built-in desk & cabinetry), chef's dream kitchen with under-counter lighting, speaker system, uplighting, timed front driveway garage scones & switched timers for Christmas light outlets. Custom tile in the foyer, kitchen, bathrooms & utility room. Upgraded vinyl wood flooring in the dining & study. 2020 Samsung black stainless appliances. Ceiling speakers throughout. Tankless electric water heater with dual Trane soft-start, two-stage compressor, 3-ton 2019 heat pump systems promise optional climate control year-round. All LED interior lighting. Custom interior painting. Garage with built-in overhead storage. 2022 roof, gutters, chimney cap & window screens. Pest control system in the walls. Private backyard with stamped concrete front & back porch & 2023 BOB cedar fence. Convenient to Alliance Town Center, Presidio Junction, Downtown Fort Worth & DFW Airport.

Investor Tools

$358,000

Estimated Property Value

$297,883Estimated Mortgage Balance

$60,117Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,148 /month

Positive

Cash Flow Estimate:

$716 /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

$675/month

$264/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,308

$343,000

2025

$75,000

$268,000

$343,000

Tax History

Year

Tax Paid

Assessed Value

2024

$6,308

$343,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$310,500

First

Feb 15, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,883

$60,117

16%

83%

$1,862/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,090/mo

$2,126/mo

+$964/mo

10.4%

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