1view

$579,000

1921 Ashland Ave, Fort Worth, TX, 76107

Off Market

3 Beds

2 Bath

1,738 Sq Ft

Single Family Residence

$333.14 / sqft

Built in 1930

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Water Heater, Ice Maker, Microwave, Refrigerator, Tankless Water Heater

FlooringCeramic Tile, Hardwood, Tile, Vinyl

Exterior

Exterior FeaturesFire Pit, Rain Gutters, Lighting, Storage

Lot Size8,246 sqft

Building Information

Year Built1930

Stories1

Land Information

APN18320-13-25

Lot Number25

SubdivisionHillcrest Addition-Fort Worth

Land UseResidential

Legal DescriptionHILLCREST ADDITION-FORT WORTH BLOCK 13 LOT 25

Census Tract102202

Assessed Land Value$183,750

Assessed Improvement Value$372,862

Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED. DEADLINE TO SUBMIT BEST AND FINAL OFFER IS 5 p.m. 6-20-24. Welcome to this 1930's updated, remodeled, and redesigned bungalow (Lisa Teakell Design LLC). Full of charm and character, this cultural district home is close to TCU, downtown Fort Worth, the zoo, and Basshall. Beautiful refinished oak flooring contributes to the easy flow of the home with an open and spacious living room and dining room. Modern convenience with a mid-century modern flair along side vintage touches make this home the perfect place to relax and entertain. Renovations include energy efficient, easy clean windows, plantation shutters, a petite coal basket style gas insert purchased from England, top drawer microwave, under cabinet wine frige, hot tub with new cover, vented hood, white kitchen cabinetry, backyard gas fire pit and seating, an electric gate across the driveway, designer car awning, tankless water heater, new baseboards and added crown molding everywhere.

Investor Tools

$590,000

Estimated Property Value

$450,000Estimated Mortgage Balance

$154,774Estimated Equity

24% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,540 /month

Positive

Cash Flow Estimate:

$1,180 /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

$1,089/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,118

$556,612

2025

$183,750

$372,862

$556,612

Tax History

Year

Tax Paid

Assessed Value

2024

$10,118

$556,612

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Guaranty Bank

Commercial

$450,000

First

Jul 18, 2024

Aug 2039

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$435,226

$154,774

26%

74%

$2,698/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$2,698/mo

$-678/mo

4.1%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area