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
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated? Info

$259,000

1125 Bessie St, Fort Worth, TX, 76104

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,500 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$139.93 / sqft
Year BuiltBuilt in 1920

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Range, Microwave
FlooringLaminate

Exterior

Lot Size5,497 sqft

Building Information

Year Built1920
Stories1

Land Information

APN44120-21-14
Lot Number14
SubdivisionUnion Depot Addition
Land UseResidential
Legal DescriptionUNION DEPOT ADDITION BLOCK 21 LOT 14
Census Tract123100
Assessed Land Value$16,500
Assessed Improvement Value$212,112
Assessment Year2025

About this property

MOTIVATED SELLER! BRING OFFERS! Come see this recently renovated, up-to-date, 4 bed house in the heart of Fort Worth. As you enter this wide open house, you will notice many new updates such as it being complete repainted through the whole house. The bathroom vanities and shower tile is a great cherry on top. HVAC has recently been replaces along with some updated PEX plumbing throughout the house. There's a lot to love about this cute porch styled house. it won't last long so come and view it ASAP.

Investor Tools

Property Icon
$259,000
Estimated Property Value
$196,377Estimated Mortgage Balance
$72,791Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /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
$407/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,585
$228,612
2025
$16,500
$212,112
$228,612
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,585
$228,612

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Neighborhood Mtg Acceptance Co
Unknown
$196,377
No
First
Jul 7, 2023
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,209
$72,791
28%
72%
$1,178/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,178/mo
+$1,207/mo
11.1%

Learn About the Market: Opportunity in Fort Worth

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

Explore

Fort Worth

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...

1125 Bessie St | Property Details | No Agent List