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

$105,000

3209 Donnelly Cir Apt 103, Fort Worth, TX, 76107

$117,026 ARVInfo
On MarketInfo
Just AddedInfo
Beds2 Beds
Baths1 Bath
Baths645 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$162.79 / sqft
Year BuiltBuilt in 1985

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator

Exterior

Private PoolPrivate Pool
Lot Size4.20 acres

Building Information

Year Built1985

Land Information

APN17664C---1--103
Lot Number103
SubdivisionHeights Condo, The
Land UseResidential
Legal DescriptionHEIGHTS CONDO, THE BLOCK 1 LOT 103 & .011065 OF COMMON AREA
Census Tract102601
Assessed Land Value$40,000
Assessed Improvement Value$112,927
Assessment Year2025

About this property

Priced below every other active unit in the community, this 1 bed, 1 bath condo in the gated Heights is a rare chance to own in one of Fort Worth’s most convenient locations and build equity with your own updates. The living room centers on a wood-burning fireplace with patio doors opening to a private patio, and flows into a dining area and galley kitchen with a pass-through bar. The bedroom offers a walk-in closet, and the bath features a separate vanity area with a private tub-shower and commode room. Assigned covered parking sits just outside. Community amenities include a secure gated entrance, guest parking and a sparkling pool surrounded by mature trees. Tucked behind Central Market near Hulen and I-30, you’re minutes from downtown, TCU, the Cultural District, Dickies Arena, Clearfork and the Medical District. An excellent opportunity for a first-time buyer or investor. Bring your vision and make it your own!

Investor Tools

$44,802Estimated Mortgage Balance
$120,198Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$117,025
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
$291/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,370
$152,927
2025
$40,000
$112,927
$152,927
No

Tax History

Year
Tax Paid
Assessed Value
2026
$1,370
$152,927

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The First National Bank Of Hebbronville
Commercial
$54,825
No
First
Dec 27, 2017
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,802
$120,198
72%
27%
$329/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,830/mo
$620/mo
+$1,210/mo
13.3%

City: Fort Worth