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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$219,117

NAL Estimated Property Value

1214 Wayne Street, Fort Worth, TX, 76117

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths920 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$125 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesElectric Cooktop, Electric Oven, Microwave, Gas Water Heater
FlooringCeramic Tile, Laminate, Wood

Exterior

Exterior FeaturesRain Gutters, Storage
Lot Size8,747 sqft

Building Information

Year Built1950
Stories1
Garage Spaces1

Land Information

APN13060--6
Lot Number6
SubdivisionEura Subdivision
Land UseResidential
Legal DescriptionEURA SUBDIVISION LOT 6
Census Tract101201
Assessed Land Value$43,750
Assessed Improvement Value$175,367
Assessment Year2025

About this property

Come and see this adorable cottage in the woods! This home has 2 bedrooms, 1 bath and newly refinished original hardwood flooring in the living room and both bedrooms. All new paint inside, new ceiling fans and new faux wood blinds. Updated kitchen with accent lighting and storage galore. Roof is less than 2 years old and HVAC (2009) in great shape. This home is on a large lot with mature trees, 1 car garage with storage and 2 other wonderful outbuildings. Ready to move in!

Investor Tools

Property Icon
$219,117
Estimated Property Value
$111,327Estimated Mortgage Balance
$107,790Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,315 /month
Positive
Cash Flow Estimate:
$438 /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
$301/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,514
$219,117
2025
$43,750
$175,367
$219,117
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,514
$219,117

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$124,800
No
First
Oct 9, 2020
Nov 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,327
$107,790
49%
51%
$749/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$749/mo
+$707/mo
8.0%

Learn About the Market: Opportunity in Fort Worth

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

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1214 Wayne Street | Property Details | No Agent List