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

$322,416

NAL Estimated Property Value

2100 Downey Dr, Fort Worth, TX, 76112

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,734 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$115.34 / sqft
Year BuiltBuilt in 1958

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven
FlooringCarpet, Ceramic Tile, Linoleum

Exterior

Exterior FeaturesStorage
Lot Size9,357 sqft

Building Information

Year Built1958
Stories1
Garage Spaces2

Land Information

APN25520-5-11
Lot Number11
SubdivisionMeadowbrook Estates Addition
Land UseResidential
Legal DescriptionMEADOWBROOK ESTATES ADDITION BLOCK 5 LOT 11
Census Tract106503
Assessed Land Value$50,000
Assessed Improvement Value$272,416
Assessment Year2025

About this property

Charming Mid-Century 3 bedroom 2 bath home on large lot with mature trees in East Ft Worth. Spacious living room opens up to 2nd living area with solid pine tongue & groove walls (painted) that can be used as formal dining, den, study or gameroom. Eat-in kitchen updated with custom solid surface countertops, new tile backsplash, apron farm sink, dishwasher 2021, painted cabinets & water filtration system. Large laundry-mudroom with pantry shelves. Master with updated private bathroom & walk-in closet. Original classic tile in hall bathroom. Lots of storage with built-ins throughout. Desk & shelving in BR 3 is not attached & can be easily removed. 14'x12' covered patio & huge trees with lots of grassy area in back yard. 12'x 8' storage bldg stays. Minor foundation work needed with quote of $5555. Recent updates: Roof 2017, water heater 2021, kitchen & master bath updates, most electrical in home has been updated. HVAC in good condition. Walk to park & elem school just down the street.

Investor Tools

Property Icon
$322,416
Estimated Property Value
$274,306Estimated Mortgage Balance
$48,110Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,934 /month
Positive
Cash Flow Estimate:
$645 /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
$737/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,235
$322,416
2025
$50,000
$272,416
$322,416
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,235
$322,416

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Stand Alone Second / Subordinate Position
$10,150
No
First
Aug 23, 2022
Sep 2032

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,306
$48,110
14%
85%
$1,769/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,769/mo
+$158/mo
7.2%

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...

2100 Downey Dr | Property Details | No Agent List