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

$903,000

NAL Estimated Property Value

1825 Hillcrest St, Fort Worth, TX, 76107

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths3,044 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$238.17 / sqft
Year BuiltBuilt in 1926

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Gas Range, Microwave, Refrigerator, Vented Exhaust Fan, Electric Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesFire Pit, Rain Gutters
Lot Size8,246 sqft

Building Information

Year Built1926
Stories2
Garage Spaces2

Land Information

APN18320-21-17
Lot Number17
SubdivisionHillcrest Addition-Fort Worth
Land UseResidential
Legal DescriptionHILLCREST ADDITION-FORT WORTH BLOCK 21 LOT 17
Census Tract102202
Assessed Land Value$183,750
Assessed Improvement Value$376,250
Assessment Year2025

About this property

Welcome to beautiful 1825 Hillcrest! Showcasing this classic style with renovations yet stunning and timeless interior. Custom crafted millwork and crown moldings, gleaming hardwood flooring, gracious arched doorways, 4 separate living areas and naturally light and bright throughout. Numerous bookshelves and an abundance of storage. Delightful chef's kitchen, gas cooktop, large island for prep or informal dining, dual ovens, glass-front cabinetry, lovely brick accent walls and a warm ambiance at every glance. Spacious first floor master suite with large walk in closet. Enjoy the cozy covered outdoor living area with gas fireplace and grill to maximize your entertaining and living needs. You'll love living here!

Investor Tools

Property Icon
$903,000
Estimated Property Value
$725,343Estimated Mortgage Balance
$177,657Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,418 /month
Positive
Cash Flow Estimate:
$1,806 /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
$1,344/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,617
$560,000
2025
$183,750
$376,250
$560,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,617
$560,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$637,500
No
First
Feb 25, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$725,343
$177,657
19%
80%
$4,661/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$4,661/mo
$-2,641/mo
2.7%

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...

1825 Hillcrest St | Property Details | No Agent List