B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$285,430

NAL Estimated Property Value

1310 Odd St, Fort Worth, TX, 76164

Off Market

2 Beds

1 Bath

1,152 Sq Ft

Single Family Residence

$130.12 / sqft

Built in 1929

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

AppliancesDishwasher, Disposal, Gas Range, Microwave

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size7,588 sqft

Building Information

Year Built1929

Stories1

Garage Spaces1

Land Information

APN30000-222-28

Lot Number28

SubdivisionNorth Fort Worth

Land UseResidential

Legal DescriptionNORTH FORT WORTH BLOCK 222 LOT 28

Census Tract100800

Assessed Land Value$49,590

Assessed Improvement Value$235,840

Assessment Year2025

About this property

MULTIPLE OFFERS REC'D - DEADLINE IS MAY 31 @ 5PM ** Cash or Hard Money Only ** Here's your chance to own a vintage bungalow in Ft. Worth's North Side community! Lots of cool original features that deserve to be preserved! BIG TICKET ITEMS ALREADY DONE: ROOF + GUTTERS IN 2019, SPRAY FOAM INSULATION IN 2018, HVAC REPLACED IN 2020, FULL RE-WIRE + NEW ELECTRICAL PANEL IN 2021, WATER HEATER 2022. Bathroom remodeled in 2019 - subfloor replaced, heat trace installed under tub & floor, 1920's cast-iron tub preserved. Very good bones: FOUNDATION IS LEVEL; needs sill plate replaced at front corner. UPDATED KITCHEN CABINETS IN GOOD SHAPE! Fridge water line has already been plumbed. ORIGINAL HARDWOOD FLOORS See floorplan; would not be hard to turn the closets into a second bathroom. Enclosed back porch serves as mudroom + laundry. Carport provides covered parking. Detached garage + dog run. GIANT PRIVATE YARD with concrete steps leading down to original abandoned street. Sold AS-IS.

Investor Tools

$285,430

Estimated Property Value

$167,217Estimated Mortgage Balance

$118,213Estimated Equity

41% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,713 /month

Positive

Cash Flow Estimate:

$571 /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

$246/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,531

$285,430

2025

$49,590

$235,840

$285,430

Tax History

Year

Tax Paid

Assessed Value

2024

$1,531

$285,430

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Firefighters First Fcu

Commercial

$171,000

First

Feb 3, 2025

Mar 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$167,217

$118,213

41%

59%

$1,026/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,026/mo

+$901/mo

8.1%

Learn About the Market: Opportunity in Fort Worth

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 This Area