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
Main property image
Days1Days on Market
Views4view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$160,000

2118 Roosevelt Ave, Fort Worth, TX, 76164

On MarketInfo
Just AddedInfo
Beds3 Beds
Baths1 Bath
Baths864 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$185.19 / sqft
Year BuiltBuilt in 1925

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesGas Range, Gas Water Heater

Exterior

Lot Size6,996 sqft

Building Information

Year Built1925
Stories1
Garage Spaces1

Land Information

APN1510-10-21
Lot Number21
SubdivisionBaker Heights
Land UseResidential
Legal DescriptionBAKER HEIGHTS BLOCK 10 LOT 21
Census Tract100402
Assessed Land Value$49,000
Assessed Improvement Value$113,729
Assessment Year2025

About this property

INVESTOR SPECIAL IN NORTHSIDE FORT WORTH – MINUTES FROM THE STOCKYARDS! Great opportunity for investors, rehabbers, or buyers looking for their next project in Northside Fort Worth. Located at 2118 Roosevelt Ave, this property is approximately 10 minutes from the Fort Worth Stockyards, putting you close to dining, entertainment, shopping, and major roadways. This property is being offered as-is and presents an opportunity for the right buyer to renovate, improve, and add value. Bring your vision, contractor, and renovation plans and make this your next investment. Cash or conventional financing welcome. Buyer and buyer’s agent to independently verify all information, measurements, zoning, permitted uses, and development potential.

Investor Tools

$21,437Estimated Mortgage Balance
$142,563Estimated Equity
86% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$984 /month
Positive
Cash Flow Estimate:
$328 /month

Interested in this property?

Vivianna Luna

Elite Real Estate Texas

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$398/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,960
$162,729
2025
$49,000
$113,729
$162,729
No

Tax History

Year
Tax Paid
Assessed Value
2025
$3,960
$162,729

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mac & Waters Mortgage Group Inc
Stand Alone First / Home Equity First Lien
$52,000
No
First
Feb 9, 2005
Mar 2020

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$21,437
$142,563
86%
13%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
14.1%

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...

2118 Roosevelt Ave | Property Details | No Agent List