NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$566,000

NAL Estimated Property Value

2317 Willing Ave, Fort Worth, TX, 76110

Off Market

3 Beds

2 Bath

1,845 Sq Ft

Single Family Residence

$319.73 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Oven, Tankless Water Heater

FlooringTile, Wood

Exterior

Exterior FeaturesRain Gutters, Garden

Lot Size10,498 sqft

Building Information

Year Built1950

Stories1

Garage Spaces2

Land Information

APN36890-3-13-30

Lot Number13-S

SubdivisionRyan Place Addition

Land UseResidential

Legal DescriptionRYAN PLACE ADDITION BLOCK 3 LOT 13 & S 1/2 12

Census Tract104400

Assessed Land Value$186,000

Assessed Improvement Value$350,000

Assessment Year2025

About this property

Finally, a stunning Mid-Century with updates, located in THE HEART OF RYAN PLACE NEIGHBORHOOD. 3 bed 2 bath plus bonus room!! Driving down this well-established street you'll be taken back by the canopy of mature trees. The well shaded front porch spans the entire length of the home and is the ideal spot to enjoy those summer sunsets. Huge living area accented with a beautiful fireplace which is all tied in with an open kitchen. Custom kitchen cabinets, tile, stainless steel appliances, quartz countertops and unique modern light fixtures are among the many updates that will catch your eye. Large windows allowing tons of sunlight to cover the entire home and gorgeous wood floors. Large patio, perfect for entertaining. You will also find a huge backyard and outdoor garden space, perfect time for planting fresh summer herbs of your choice. Stunning updated primary bathroom along with two closets and direct access to second patio. Sewer line replaced in 2020, Furnace replaced in 2021.

Investor Tools

$566,000

Estimated Property Value

$476,274Estimated Mortgage Balance

$89,726Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,539 /month

Positive

Cash Flow Estimate:

$1,180 /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

$1,215/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,753

$536,000

2025

$186,000

$350,000

$536,000

Tax History

Year

Tax Paid

Assessed Value

2024

$11,753

$536,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Waterstone Mortgage Corp

Conventional

$504,000

First

May 22, 2023

Jun 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$476,274

$89,726

15%

84%

$3,022/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$3,022/mo

$-1,095/mo

4.1%

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