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

5836 Eastland St , Fort Worth, TX 76119
$479,000
Est. Payment: $2,651.37/mo
5 Bed
5 Bath
2618 Sqft
0.08 Acres
Status: active | Days on site: 26
Get Pre-Qualified
COGT01 - 0686718
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

Welcome to the Valley Surprise Duplex, a turnkey residential income opportunity located just minutes from Downtown Fort Worth! Built in 2025, this thoughtfully designed duplex offers two spacious units with modern finishes and established rental income. One unit features 3 bedrooms and 2.5 bathrooms, while the second offers 2 bedrooms and 2.5 bathrooms. Both units feature open-concept living and kitchen areas, luxury vinyl plank flooring, granite countertops, soft-close cabinetry, stainless steel appliances, and convenient in-unit laundry. The property is fully fenced and offers security and privacy with an automatic gate for entry. The 2-bedroom unit is currently leased at $1,645 per month through June 30, 2027, providing immediate, dependable rental income. The 3-bedroom unit is currently being utilized for short-term contract stays through PadSplit, offering additional income potential and flexibility for the next owner. This property is an excellent opportunity for investors looking to add a newer, low-maintenance multifamily property to their portfolio. It also offers future flexibility for an owner-occupant looking to house hack while generating income from the adjoining unit. With its modern construction, versatile unit mix, existing rental activity, and convenient Fort Worth location, this duplex is ready to start working for its next owner from day one!

Highlights

Listed by Kasie Dudley , Conger Group Texas , North Texas Real Estate Information Systems

Property Type

Multi-Family

Lot/Acreage
0.08

Year Built

2025

County

Tarrant

Neighborhood

Sandy Acres Add

School District

Fort Worth ISD

Listing ID

21385797

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bedrooms:5
  • ▪ Bathrooms:5
  • ▪ Full Bathrooms:4
  • ▪ 1/2 Bathrooms:2
Appliances:Dishwasher, Electric Range, Microwave
Air Cond:Central Air,Electric
Fireplaces:
Floor:Carpet,Luxury Vinyl Plank
Other:
  • ▪ Additional:Cable TV Available, Decorative Lighting, Eat-in Kitchen, Granite Counters, High Speed Internet Available, Kitchen Island, Walk-In Closet(s)

Exterior Features

Lot:Interior Lot,Landscaped,Sprinkler System,Less Than .5 Acre (not Zero)
Garage Capacity:4
Roof:Composition
Others:
  • ▪ Additional:Storage, New Construction - Complete
Parking Features:Assigned,Concrete,On Site,Parking Lot,Shared Driveway
Principal Interest
$2,651
Taxes
$20

Home Price

$479,000

Loan Details

30 yrs
7.393%

Down Payment

20%
$95,800
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:
$2,651.37

Principal

Taxes

Principal Taxes HOA Total
Monthly $2,651.37 $19.58 $0.00 $2,670.95
Yearly $31,816.44 $235.00 $0.00 $32,051.44
Total $954,493.11 $7,050.00 $0.00 $961,543.11

Today's Rates

30 Year

7.39%

20 Year

7.2%

15 Year

6.63%

Never Miss a Property

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

Current Listings

Last 30 Days
N/A
Oct 2026

Average Price

All Price Ranges
N/A
Oct 2026

Average Days on Market

All Price Ranges
N/A
Oct 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: 2026-10-10T16:04:52.320Z

© 2026 North Texas Real Estate Information Systems