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

$7,125,000

10520 Tube Drive, Fort Worth, TX, 76053

On MarketInfo
Just AddedInfo
Beds99 Beds
Baths— Bath
Baths48,000 Sq Ft
QuadruplexQuadruplex
price_per_sqft$148.44 / sqft
Year BuiltBuilt in 2026

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 99Bedrooms 99
Bathrooms —Bathrooms —
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Luxury Vinyl Plank

Exterior

Lot Size3.68 acres

Land Information

APN44414-3-1
Lot Number1
SubdivisionValley Vista Addition
Land UseVacant Land -Commercial
Legal DescriptionVALLEY VISTA ADDITION BLOCK 3 LOT 1
Assessed Land Value$184,346
Assessment Year2025

About this property

Multifamily Investment Opportunity – Phase I Completed & Phase II Shovel-Ready 32-unit multifamily development consisting of 8 buildings with 4 units per building. Phase I: First 3 buildings (12 units) were completed earlier this year. All 12 units are fully leased. Phase II: Remaining 5 buildings (20 units) are shovel-ready for construction. Utilities: Electricity, water, sewer, and fiber optics have already been brought to each of the 5 remaining building sites individually. Roads & Parking: All roads and parking concrete flatwork have already been completed. Site Plan: Fully approved by the City. Architectural Plans: Completed and ready for permit submission. Permitting: Plans for one of the remaining 5 buildings have already been submitted and reviewed by the City, with only a couple of minor comments left to address. Construction Cost: Builders quote to complete the remaining 5 buildings is in hand and can be shared with interested, qualified buyers. Asking Price: Includes the budgeted construction cost to complete all remaining 5 buildings (20 units). Financial Information: Detailed financials and project pricing breakdown are available upon request. Profit Potential: Estimated xxx in potential profit-equity upon completion of Phase II, based on current project estimates. This is an opportunity to acquire an income-producing multifamily property with an additional 20 units ready for development. With major infrastructure, utilities, roads, parking, and site approvals already completed, the project offers a significant head start on Phase II construction and the potential for substantial additional equity upon completion.

Investor Tools

$1,273,202Estimated Mortgage Balance
$184,346Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$42,750 /month
Positive
Cash Flow Estimate:
$14,250 /month

Interested in this property?

Sarfaraz Hansraj

TEXAS ALLIANCE REAL ESTATE

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,896/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33,831
$184,346
2025
$184,346
N/A
$184,346
No

Tax History

Year
Tax Paid
Assessed Value
2026
$33,831
$184,346

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ayani Real Estate Llc
Commercial
$1,300,000
No
First
Aug 26, 2025
Aug 2028

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,273,202
N/A
0%
691%
$7,795/mo

City: Fort Worth

10520 Tube Drive | Property Details | No Agent List