B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$717,578

NAL Estimated Property Value

9725 Brewster Ln, Fort Worth, TX, 76244

Off Market

5 Beds

4 Bath

3,880 Sq Ft

Single Family Residence

$171.91 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker

FlooringCarpet, Laminate, Tile

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters, Lighting, Storage

Lot Size14,806 sqft

Building Information

Year Built2005

Stories2

Garage Spaces3

Land Information

APN17781C-36-5

Lot Number5

SubdivisionHeritage Addition-Fort Worth

Land UseResidential

Legal DescriptionHERITAGE ADDITION-FORT WORTH BLOCK 36 LOT 5

Census Tract113934

Assessed Land Value$90,000

Assessed Improvement Value$627,578

Assessment Year2025

About this property

Imagine calling this beautiful brick and stone façade house resting on .34 acre, your home. Natural light cascades through the 2 story windows in your spacious living area. Updated kitchen showcases large center island and breakfast bar, beautiful countertops and custom vent hood. Your second dining area overlooks your private oasis featuring grotto pool, multiple entertainment areas, and large cedar pergola perfect during our Texas summers! Escape to your relaxing owner's suite with seating area. Retreat to your spa like bath after a long day. There's 2nd downstairs, secluded bedroom. Split staircase opens to private media room . The other set of stairs lead to open loft with large balcony. There are 3 additional bedrooms and 2 baths upstairs. 3 car side entry garage with extended driveway for additional parking. Heritage is a resort style community. This home is conveniently located near shopping and entertainment.

Investor Tools

$717,578

Estimated Property Value

$639,507Estimated Mortgage Balance

$78,071Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,305 /month

Positive

Cash Flow Estimate:

$1,435 /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

$1,172/month

$210/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$717,578

2025

$90,000

$627,578

$717,578

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$717,578

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sfmc Lp

$690,000

Yes

First

Jun 2, 2022

Jul 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$639,507

$78,071

10%

89%

$4,137/mo

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