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

$224,131

1805 Denver Ave, Fort Worth, TX, 76164

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,116 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$170.16 / sqft
Year BuiltBuilt in 1926

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesGas Oven, Gas Water Heater, Refrigerator
FlooringCeramic Tile, Laminate, Simulated Wood, Tile

Exterior

Lot Size6,996 sqft

Building Information

Year Built1926
Stories1

Land Information

APN30000-122-3
Lot Number3
SubdivisionNorth Fort Worth
Land UseResidential
Legal DescriptionNORTH FORT WORTH BLOCK 122 LOT 3
Census Tract100800
Assessed Land Value$49,000
Assessed Improvement Value$175,131
Assessment Year2025

About this property

Cute Bungalow on a great street in the heart of North Side! Come sit on this front porch and enjoy this neighborhood that is being revitatlized! Beautifully updated while maintaining the original charm with a few modern touches! Most of the plumbing and the gas line were replaced in 2020 along with the water heater. HVAC was replaced in 2021 and Roof shingles were replaced in March 2023. Spacious living room and kitchen. Island in kitchen is moveable. Comes with the fridge! Windows were updated a few years ago. Bathroom was re-done and enlarged in 2021 with a wonderful free standing tub. There is enough room in the utility room for another fridge. Plenty of parking in the driveway and green space that extends all the way to the back of the property. There is a nice back yard that is chain link fenced, and a rear concrete patio.

Investor Tools

Property Icon
$224,131
Estimated Property Value
$128,100Estimated Mortgage Balance
$97,919Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,345 /month
Positive
Cash Flow Estimate:
$448 /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
$375/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,377
$224,131
2025
$49,000
$175,131
$224,131
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,377
$224,131

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Commercial
$128,100
No
First
Feb 23, 2024
Feb 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,212
$97,919
43%
56%
$1,078/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,078/mo
+$849/mo
10.3%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

1805 Denver Ave | Property Details | No Agent List