OFF-MARKETSingle Family Residence
8745 Sunset Trace Drive
Fort Worth
3 bd · 2 ba · 1,947 sqft
Acquisitions note
Located in a highly desirable North Fort Worth pocket with strong resale and rental demand, this property offers solid bones with value-add potential through cosmetic updates and light improvements. 🏡 Property Highlights Functional open floorplan with vaulted ceilings Brick exterior with strong curb appeal Large living area with fireplace feature wall Granite countertops already installed in kitchen Stainless appliances present Primary suite with glass shower enclosure
Cap rate · unlevered
6.9%
Cash-on-cash · 70% LTV
6.2%
Purchase price$299,000
Net cap rate6.9%
Gross cap rate11.3%
Monthly cash flow$486/mo
Underwriting numbers are estimates based on local market data. Buyer must perform their own diligence.

