Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$1,005,000

NAL Estimated Property Value

2512 Stadium Drive, Fort Worth, TX, 76109

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,488 Sq Ft
price_per_sqft$255.18 / sqft
Year BuiltBuilt in 1948

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesStorage
Lot Size10,724 sqft

Building Information

Year Built1948
Stories1

Land Information

APN40060-3-14
Lot Number14
SubdivisionStadium Parkway Addition
Land UseResidential
Legal DescriptionSTADIUM PARKWAY ADDITION BLOCK 3 LOT 14
Census Tract104204
Assessed Land Value$610,875
Assessed Improvement Value$246,125
Assessment Year2025

About this property

Storybook cottage on a premier street close to TCU, Colonial Country Club & zoned to Tanglewood Elementary! This beautiful 1-story features 3 beds, 2.5 baths, 2 living & 2 dining. Fireplaces in both living rooms! Main living is open to a large kitchen with floor to ceiling custom cabinetry & stainless steel appliances! Recent upgrades include nail down, stained hardwood floors throughout (tile in the baths) quartz countertops and tile backsplash in kitchen, bathroom mirrors & fixtures, carpet in walk-in closet, interior paint, stained double front door + exterior painted brick-siding-storage shed! Private, split owner's retreat w ensuite bath. Enjoy the large deck under a tree canopy in the spacious backyard!

Investor Tools

Property Icon
$1,005,000
Estimated Property Value
$455,497Estimated Mortgage Balance
$549,503Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,030 /month
Positive
Cash Flow Estimate:
$2,010 /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
$2,021/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,230
$857,000
2025
$610,875
$246,125
$857,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$19,230
$857,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
On Q Financial Inc
Conventional
$509,600
No
First
Nov 5, 2020
Dec 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$455,497
$549,503
54%
45%
$3,056/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$3,056/mo
$-1,436/mo
1.9%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2512 Stadium Drive | Property Details | No Agent List