7view

Owner Contacts

$932,000

NAL Estimated Property Value

2009 Hawthorne Ave, Fort Worth, TX, 76110

Off Market

3 Beds

3 Bath

2,867 Sq Ft

$343.56 / sqft

Built in 1926

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Double Oven, Refrigerator, Vented Exhaust Fan

FlooringWood

Exterior

Exterior FeaturesOutdoor Grill

Lot Size8,398 sqft

Building Information

Year Built1926

Stories1

Land Information

APN2450-9-7

Lot Number7

SubdivisionBerkeley

Land UseResidential

Legal DescriptionBERKELEY BLOCK 9 LOT 7

Census Tract104302

Assessed Land Value$210,000

Assessed Improvement Value$665,072

Assessment Year2025

About this property

Gorgeous Berkeley Tudor with new guest house! This home was remodeled in 2020-2022 & maintains its 1926 charm. Lovely landscaping & a comfortable front porch welcome you! Interior features include vaulted barrel ceiling in living area, 9 ft. ceilings with crown molding throughout, refinished original hardwood floors, open modern kitchen with spacious island & gas range, reading room, primary bedroom with updated ensuite bath & new closet, second living area & a peaceful backyard reminiscent of the finest gardens. Don't miss the 200+ year old French garden sink, stunning Bur Oak tree and workshop! All cast iron drains replaced in 2023, copper gutters added in 2020, AC & furnace replaced in 2020. The main house is 2867 SF. New guest house is 462 SF. Walk to Magnolia Ave restaurants & shops on Park Place Ave, relax & play at nearby Tillery Park & the new Forest Park pool! Easy access to DFW airport, downtown Fort Worth & cultural district.

Investor Tools

$932,000

Estimated Property Value

$724,213Estimated Mortgage Balance

$207,787Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,910 /month

Positive

Cash Flow Estimate:

$1,970 /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

$1,697/month

$30/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$15,705

$875,072

2025

$210,000

$665,072

$875,072

Tax History

Year

Tax Paid

Assessed Value

2024

$15,705

$875,072

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Tomo Mortgage Llc

Conventional

$750,000

First

Jun 28, 2024

Jul 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$724,213

$207,787

22%

78%

$4,497/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$4,527/mo

$-2,600/mo

2.5%

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