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

$4,800,000

10520 Tube Drive, Fort Worth, TX, 76053

$6,240,000 ARVInfo
On MarketInfo
Just AddedInfo
Beds99 Beds
Baths— Bath
Baths48,000 Sq Ft
QuadruplexQuadruplex
price_per_sqft$100 / 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

Building Information

Year Built2025

Land Information

APN44414-3-1
Lot Number1
SubdivisionValley Vista Addition
Land UseParcels With Improvements, Use Not Specified
Legal DescriptionVALLEY VISTA ADDITION BLOCK 3 LOT 1
Assessed Land Value$561,053
Assessed Improvement Value$1,282,002
Assessment Year2026

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 2026. 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 12 Units, 5 shovel-ready lots, approved site plan, building plans, builder quote. ** 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 to go vertical. With all 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
$569,853Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$6,240,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$28,800 /month
Positive
Cash Flow Estimate:
$9,600 /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
$3,587/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$33,831
$1,843,055
2026
$561,053
$1,282,002
$1,843,055
No

Tax History

Year
Tax Paid
Assessed Value
2026
$33,831
$1,843,055

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
$569,853
30%
69%
$7,795/mo

City: Fort Worth