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
Main property image
Days2464Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$3,995

1118 S Adams St, Fort Worth, TX, 76104

On MarketInfo
Beds3 Beds
Baths4 Bath
Baths2,052 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$1.95 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Refrigerator, Tankless Water Heater, Vented Exhaust Fan, Washer
FlooringCarpet, Ceramic Tile, Hardwood

Exterior

Exterior FeaturesAwning(s), Barbecue, Gas Grill, Lighting, Outdoor Grill, Outdoor Kitchen, Private Entrance, Storage
Lot Size998 sqft

Building Information

Year Built2013
Stories3
Garage Spaces2

Land Information

APN27280-1-4R1
Lot Number4R1
SubdivisionMcclellan's Sub Blk 14 Fd Welc
Land UseResidential
Legal DescriptionMCCLELLAN'S SUB BLK 14 FD WELC BLOCK 1 LOT 4R1
Census Tract123700
Assessed Land Value$50,000
Assessed Improvement Value$487,510
Assessment Year2025

About this property

Enjoy gorgeous unobstructed sunset views from the rooftop deck of this end-unit townhome a heartbeat from Fort Worth's medical district. Walking distance to all of the fun along Magnolia Avenue and minutes to hospitals, downtown, and the hopping stretch of S. Main! Fabulous interior boasts solid-core 8-foot doors, custom window coverings and designer lighting. Other special features include the extra windows on the west wall, the epoxied garage with overhead storage, and the totally-custom walk-in primary closet. The first-floor ensuite is conveniently separate from the upstairs primary and secondary bedrooms - split by a stunning open-concept gourmet kitchen, dining and living area with striking views of TCU's Burnett School of Medicine. Luxurious touches throughout: rainfall shower head in the master and high-end carpet in the bedrooms. The firework views on the rooftop deck with built-in kitchen are spectacular! Perfect for corporate housing, travel medical assignments, college students and faculty- 12 minutes to TCU, 7 minutes to A&M downtown campus.

Investor Tools

Property Icon
$537,510
Estimated Property Value
$0Estimated Mortgage Balance
$537,510Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,225 /month
Positive
Cash Flow Estimate:
$1,075 /month

Interested in this property?

Mary Simpson

JBRE Group, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,229/month
$75/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,061
$537,510
2025
$50,000
$487,510
$537,510
No

Tax History

Year
Tax Paid
Assessed Value
2024
$12,061
$537,510

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$537,510
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$75/mo
+$1,381/mo
3.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1118 S Adams St | Property Details | No Agent List