6view

Owner Contacts

$276,387

NAL Estimated Property Value

2205 Chelsea Rd, Fort Worth, TX, 76103

Off Market

3 Beds

2 Bath

1,571 Sq Ft

$174.98 / sqft

Built in 1975

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Laminate, Wood

Exterior

Exterior FeaturesPrivate Yard

Lot Size6,996 sqft

Building Information

Year Built1975

Stories1

Garage Spaces2

Land Information

APN40620-7-5

Lot Number5

SubdivisionStratford Addition

Land UseResidential

Legal DescriptionSTRATFORD ADDITION BLOCK 7 LOT 5

Census Tract101500

Assessed Land Value$21,000

Assessed Improvement Value$255,387

Assessment Year2025

About this property

Spice Up Your Summer with Your NEW HOME! Gorgeous Mid-Century Modern Curb Appeal will Greet you as you Drive-Up to the Property! Stroll around to the Side of the House for your Private Porch Entrance. You'll be Warmly Welcomed Inside with Beautiful Wood Laminate Flooring, Desirable Split Bedroom Arrangement, Natural Light Spilling into the Oversized Living Area, Classic Galley Kitchen with a Gas Range for the Chef in the House, Clean + Neutral Color Palette for Your Design Choices. The Backyard is Full of Possibilities for Entertaining and Enjoying! Spend your Weekends Savoring an Iced Beverage from Nearby Coffee Folk or Get Outside to Explore Stratford Neighborhood Park + Tandy Hills Trails. Meaningful Updates Include Fresh Interior Repainting, HVAC System 2019, Partial Roof Replacement 2024 (Original 2019), + Fence Replacement. Swipe RIGHT and Schedule your Tour TODAY!

Investor Tools

$276,387

Estimated Property Value

$206,561Estimated Mortgage Balance

$69,826Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,658 /month

Positive

Cash Flow Estimate:

$553 /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

$455/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,075

$276,387

2025

$21,000

$255,387

$276,387

Tax History

Year

Tax Paid

Assessed Value

2024

$4,075

$276,387

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway First Bank

Fha

$213,573

Yes

First

Jul 26, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$206,561

$69,826

25%

75%

$1,281/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,281/mo

+$646/mo

8.4%

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