1view

$225,000

1111 Warden St, Benbrook, TX, 76126

Off Market

3 Beds

2 Bath

1,391 Sq Ft

Single Family Residence

$161.75 / sqft

Built in 1956

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Hardwood, Wood

Exterior

Lot Size12,746 sqft

Building Information

Year Built1956

Stories1

Garage Spaces2

Land Information

APN2350-21-7-30

Lot Number7

SubdivisionBenbrook Lakeside Addition

Land UseResidential

Legal DescriptionBENBROOK LAKESIDE ADDITION BLOCK 21 LOT 7 5A BK 21 S25'6 6A BLK 21

Census Tract110906

Assessed Land Value$13,034

Assessed Improvement Value$216,966

Assessment Year2025

About this property

All Offers Due by 8 p.m., Feb. 20 *** HUGE PRICE CHANGE *** MOTIVATED SELLER. *** Reduced for quick sell! *** Seller's moving deadline is fast approaching. Their loss, is your gain! This beautiful 3 bed, 2 bathroom, double car-garage home sits on a large lot with a lot of mature trees. Enjoy your new front porch for a lot of front porch sitting… Home features beautiful, real hardwood floors flowing between living and dining room in the open floorplan. Your oversized kitchen has been updated with stunning countertops, backsplash, wood-tile plank floors and gorgeous copper dual sink. Hall bathroom has updated vanity, flooring, lighting and incredibly gorgeous oversized, tiled walk-in shower! Homeowners suite has a nice walk-in closet and guest bedrooms feature recently replaced carpet. Come relax after a long day on your back patio, overlooking your heavily treed lot that has provided lots of peace and quiet. Nice ending to a long day! You must see this one in person!

Investor Tools

$269,000

Estimated Property Value

$289,267Estimated Mortgage Balance

$0Estimated Equity

-8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,614 /month

Positive

Cash Flow Estimate:

$538 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$393/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,372

$230,000

2025

$13,034

$216,966

$230,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,372

$230,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swbc Mortgage Corp

Fha

$289,267

Yes

First

Mar 22, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$277,967

N/A

103%

$1,735/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,735/mo

+$345/mo

9.3%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area