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

$267,000

NAL Estimated Property Value

1223 Bessie Street, Fort Worth, TX, 76104

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,300 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$160 / sqft
Year BuiltBuilt in 2022

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
AppliancesElectric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCeramic Tile, Laminate

Exterior

Lot Size5,497 sqft

Building Information

Year Built2021
Stories1

Land Information

APN44120-34-15
Lot Number15
SubdivisionUnion Depot Addition
Land UseResidential
Legal DescriptionUNION DEPOT ADDITION BLOCK 34 LOT 15
Census Tract123100
Assessed Land Value$16,500
Assessed Improvement Value$213,500
Assessment Year2025

About this property

*All offers due Monday Jan 24 at 6pm* Brand-new home in the Historic South Side of Fort Worth well under the median price! With its perfect open-concept living room and dining, this home is in a well-centered location in the city, with a driving time of just 5 minutes to I-35, I-30, minutes from South Main's bustling city life, West Magnolia's restaurants and entertainment, as well as quick drive times to TCU and downtown. Inside, you will see many higher end features such as recessed lighting throughout, granite in kitchen, matching electrical and plumbing fixtures in brushed nickel, and matching laminate and ceramic tile. See photos for home with similar finish outs and colors! Will be completed in 4 weeks

Investor Tools

Property Icon
$267,000
Estimated Property Value
$178,359Estimated Mortgage Balance
$88,641Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /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
$412/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,613
$230,000
2025
$16,500
$213,500
$230,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,613
$230,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$193,500
No
First
Mar 7, 2022
Apr 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,359
$88,641
33%
67%
$1,161/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,161/mo
+$295/mo
6.5%

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...

1223 Bessie Street | Property Details | No Agent List