B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$284,274

NAL Estimated Property Value

2512 Earl Ln, Fort Worth, TX, 76107

Off Market

3 Beds

1 Bath

912 Sq Ft

Single Family Residence

$274.12 / sqft

Built in 1946

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesGas Oven, Gas Range, Other

Exterior

Lot Size7,998 sqft

Building Information

Year Built1946

Stories1

Garage Spaces2

Land Information

APN45955-4-14

Lot Number14

SubdivisionWest Ridge Addition-Ft Worth

Land UseResidential

Legal DescriptionWEST RIDGE ADDITION-FT WORTH BLOCK 4 LOT 14

Census Tract102202

Assessed Land Value$160,000

Assessed Improvement Value$124,274

Assessment Year2025

About this property

Great investment opportunity in the heart of Fort Worth. This 3-bedroom, 1-bath home is located just minutes from the Cultural District, West 7th, and Downtown Fort Worth, placing you near some of the city’s strongest lifestyle and employment hubs. Enjoy close proximity to Lockheed Martin, major medical centers, TCU, and the thriving downtown business district. Wonderful home featuring updates throughout, including fresh paint and hardwood flooring. The property includes a detached car garage with a workshop and a covered patio, offering additional functionality and outdoor enjoyment. Situated on a spacious lot with room for future improvements or expansion, this property presents a compelling value-add opportunity. With continued growth and redevelopment in the area this is an excellent opportunity to secure property in one of Fort Worth’s most centrally located and high-demand corridors. Schedule your tour today.

Investor Tools

$284,274

Estimated Property Value

$0Estimated Mortgage Balance

$284,274Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,706 /month

Positive

Cash Flow Estimate:

$569 /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

$162/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$526

$284,274

2025

$160,000

$124,274

$284,274

Tax History

Year

Tax Paid

Assessed Value

2024

$526

$284,274

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$284,274

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

N/A

+$2,020/mo

8.5%

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