1view

Owner Contacts

$1,300,000

NAL Estimated Property Value

2230 Warner Rd, Fort Worth, TX, 76110

Off Market

4 Beds

4 Bath

3,472 Sq Ft

$401.79 / sqft

Built in 1904

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesGas Cooktop

FlooringTile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size13,996 sqft

Building Information

Year Built1901

Garage Spaces2

Land Information

APN2450-14-10-30

Lot NumberS

SubdivisionBerkeley

Land UseResidential

Legal DescriptionBERKELEY BLOCK 14 LOT S 50' 10, N 50' 11 QUALIFIED HISTORIC SITE 1990

Census Tract104302

Assessed Land Value$274,000

Assessed Improvement Value$809,327

Assessment Year2025

About this property

Rare opportunity to own the Rogers-O'Daniel House, originally a Queen Anne Victorian on 106 acres in 1904 & now in the heart of FW's beloved Berkeley. Oversized wide lot, this grand estate first renovated by Governor W Lee 'Pappy' O'Daniel presents as a stunning historical manor complimented by today's design. Extensive plumbing & electrical renovation. The upstairs was reworked to create a primary suite with spa-like bath including a champagne bubble tub & walk-in closet. A sun room functions nicely for a 4th bedroom (full bath & closet nearby). Basement with exercise room. Ludowici barrel tile roof, Murano glass fixtures, circa 1800s tile above Thermador range brought from a mission in California, Artisan tile surrounding fireplace a nod to original Batchelder, awesome landscaping. Functioning pocket doors, push button light switches, transoms above windows, 10+ft ceilings...large glass windows throughout! Resort pool extends the hospitality of this incredible entertaining showplace!

Investor Tools

$1,300,000

Estimated Property Value

$757,285Estimated Mortgage Balance

$542,715Estimated Equity

41% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$8,370 /month

Positive

Cash Flow Estimate:

$2,790 /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

$2,567/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$24,309

$1,083,327

2025

$274,000

$809,327

$1,083,327

Tax History

Year

Tax Paid

Assessed Value

2024

$24,309

$1,083,327

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$800,000

First

Jun 26, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$757,285

$542,715

41%

58%

$4,797/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$4,797/mo

$-2,412/mo

2.2%

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