Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

5765 Shadydell Dr , Fort Worth, TX 76135
$649,900
Est. Payment: $3,345.97/mo
8 Bed
6 Bath
4622 Sqft
Status: active | Days on site: 78
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

Turnkey Fourplex Investment Opportunity – 100% Occupied Excellent opportunity to acquire a well-maintained, income-producing fourplex in a strong rental market. This property is 100% occupied with a solid rental history and has consistently been easy to lease, making it an attractive addition to any investment portfolio. Each spacious unit features 2 bedrooms and 1.5 bathrooms, with both bedrooms and a full bathroom located upstairs. The first floor offers a functional layout with a large living area, wood-burning fireplace, kitchen, half bath, and full-size washer and dryer connections. Tenants enjoy private fenced patios and two covered parking spaces per unit, providing features that are highly desirable and help support long-term tenant retention. Major capital improvements have already been completed, including: Roof replaced in 2021 Exterior fencing replaced in 2020 Exterior paint completed in 2020 HVAC systems replaced in 2016 The property has been professionally maintained and requires minimal day-to-day oversight. Strong occupancy history, stable cash flow, and proven tenant demand make this an excellent option for both seasoned investors and those looking to expand their rental portfolio.

Highlights

Listed by Sarfaraz Hansraj , TEXAS ALLIANCE REAL ESTATE , North Texas Real Estate Information Systems

Property Type

Multi-Family

Lot/Acreage
0.31

Year Built

1985

County

Tarrant

Neighborhood

Marine Creek Heights Add

School District

Eagle MT-Saginaw ISD

Listing ID

21294834

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:8
  • Bathrooms:6
  • Full Bathrooms:4
  • 1/2 Bathrooms:4
Appliances:Built-in Refrigerator, Dishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
Air Cond:Ceiling Fan(s),Central Air,Electric
Fireplaces:Brick,Wood Burning
Floor:Carpet,Laminate,Luxury Vinyl Plank
Other:
  • Additional:Cable TV Available

Exterior Features

Garage Capacity:8
Roof:Composition
Others:
  • Additional:Preowned
Parking Features:Additional Parking,Assigned,Attached Carport
Principal Interest
$3,346
Taxes
$1,021

Home Price

$649,900

Loan Details

30 yrs
6.674%

Down Payment

20%
$129,980
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$3,345.97

Principal

Taxes

Principal Taxes HOA Total
Monthly $3,345.97 $1,020.83 $0.00 $4,366.80
Yearly $40,151.61 $12,250.00 $0.00 $52,401.61
Total $1,204,548.28 $367,500.00 $0.00 $1,572,048.28

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Fort Worth, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-25T01:22:49.237Z

© 2026 North Texas Real Estate Information Systems