NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$218,000

NAL Estimated Property Value

2421 Johnson St, Fort Worth, TX, 76105

Off Market

3 Beds

2 Bath

1,196 Sq Ft

Single Family Residence

$183.86 / sqft

Built in 1946

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater

Exterior

Lot Size8,847 sqft

Building Information

Year Built1946

Stories1

Garage Spaces1

Land Information

APN31755-2-20

Lot Number20

SubdivisionPark View

Land UseResidential

Legal DescriptionPARK VIEW BLOCK 2 LOT 20

Census Tract106300

Assessed Land Value$26,550

Assessed Improvement Value$39,750

Assessment Year2025

About this property

Welcome Home to a beautifully reimagined 3-bedroom, 2-bath home where every detail has been updated from top to bottom. This turnkey property features all-new electrical, HVAC, roof, windows, insulation, flooring, and fixtures—providing the peace of mind of a new build with the charm of an established neighborhood. Step inside to an open, light-filled layout with a brand-new kitchen showcasing quartz countertops, stainless steel appliances, new cabinetry, and an open lay-out perfect for gathering. The spacious living area flows seamlessly for entertaining, while both bathrooms feature new tile tile, modern quartz vanities, and high-end finishes. The primary suite offers generous closet space and a serene retreat. Outside, enjoy a refreshed exterior, and a large backyard ready for your personal touch. Everything is done—move in and start living.

Investor Tools

$218,000

Estimated Property Value

$223,355Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,319 /month

Positive

Cash Flow Estimate:

$440 /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

$215/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,488

$66,300

2025

$26,550

$39,750

$66,300

Yes (2024)

Tax History

Year

Tax Paid

Assessed Value

2024

$1,488

$66,300

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

Fha

$216,015

Yes

First

Jan 16, 2026

Feb 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$223,355

N/A

102%

$1,348/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,348/mo

+$579/mo

10.6%

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