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

$437,000

NAL Estimated Property Value

1643 S Henderson St, Fort Worth, TX, 76104

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths1,982 Sq Ft
price_per_sqft$282.04 / sqft
Year BuiltBuilt in 1919

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 1Bathrooms Full 1
AppliancesSome Gas Appliances, Built In Gas Range, Dryer, Dishwasher, Disposal, Gas Oven, Gas Range, Gas Water Heater, Plumbed For Gas, Refrigerator, Washer
FlooringCeramic Tile, Hardwood

Exterior

Exterior FeaturesGarden
Lot Size8,233 sqft

Building Information

Year Built1919
Stories1
Garage Spaces2

Land Information

APN21660--------11---20
Lot Number11-12
SubdivisionJersey Hill Addition
Land UseResidential
Legal DescriptionJERSEY HILL ADDITION LOT 11 & 12
Census Tract104100
Assessed Land Value$177,125
Assessed Improvement Value$244,481
Assessment Year2025

About this property

Beautiful home in heart of Fairmount on double lot, fully updated in sophisticated style while retaining historic charm, with 2018 2 car garage and apartment. Graceful front porch is the first room in the house and a perfect spot to entertain in this vibrant neighborhood. Enter through an antique front door into a dramatically open, sunny living room flowing seamlessly to dining and modern kitchen. Solid hardwood floors installed 2019 compliment the vintage aesthetic. Walls of windows throughout this space provide an abundance of natural light. The stylish kitchen has marble counters, glossy charcoal cabinets, a spacious island, gas cooktop w pot filler and plenty of counter and cabinet space for the chef in your family. Three bedrooms, two pretty baths complete the main house, and 2 car garage has stylish, very rentable 406sf apartment above w living, sleeping space, modern kitchen, bath, laundry. Private backyard has plenty of grass, wood deck and side yard has charming garden.

Investor Tools

Property Icon
$437,000
Estimated Property Value
$421,872Estimated Mortgage Balance
$15,128Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,354 /month
Positive
Cash Flow Estimate:
$1,118 /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
$1,028/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,151
$421,606
2025
$177,125
$244,481
$421,606
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,151
$421,606

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jt Inc
Conventional
$447,200
No
First
Apr 28, 2023
May 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$421,872
$15,128
3%
97%
$2,682/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$2,682/mo
$-1,226/mo
4.0%

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...

1643 S Henderson St | Property Details | No Agent List