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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$218,847

NAL Estimated Property Value

2513 Stuart Dr, Fort Worth, TX, 76104

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths744 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$93.95 / sqft
Year BuiltBuilt in 1947

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
AppliancesNone
FlooringCarpet

Exterior

Lot Size7,497 sqft

Building Information

Year Built1947
Stories1

Land Information

APN34950--40
Lot Number40
SubdivisionRogers & Stuart Addition
Land UseResidential
Legal DescriptionROGERS & STUART ADDITION LOT 40
Census Tract104502
Assessed Land Value$42,500
Assessed Improvement Value$176,347
Assessment Year2025

About this property

WOW! MULTIPLE OFFERS! PLEASE PRESENT HIGHEST AND BEST OFFERS BY 6 PM, THURSDAY, FEB 2. HANDY MAN SPECIAL ONLY $69,900! 2 BEDROOM 1 BATH FRAME WITH A HUGE LOT! THIS FIXER UPPER WILL NEED AN EXTREME MAKE OVER! NEEDS EVERYTHING, BUT HAS A LOT OF POTENTIAL FOR SOMEONE WITH REMODELING SKILLS LOOKING FOR A PROJECT AT AN AFFORDABLE PRICE! GREAT FOR AN INVESTOR OR SOMEONE LOOKING TO BUILD SOME SWEAT EQUITY. BEING SOLD AS IS AND WHERE IS. OWNER BROKER. IN A GREAT SOUTHSIDE LOCATION JUST 2 MINUTES OFF I-35! 15 MINUTES TO DOWNTOWN FORT WORTH! 15 MINUTES TO ALL THE RESTAURANTS AND CAFES ON MAGNOLIA! SEVERAL HOUSES HAVE BEEN RESTORED IN THE AREA! ELECTRIC AND WATER ARE ON AT THE PROPERTY. HOUSE NEEDS ROOF, FOUNDATION, ELECTRICAL, HVAC, PLUS COMPLETE COSMETIC REDO. PRICED ACCORDINGLY.

Investor Tools

Property Icon
$218,847
Estimated Property Value
$206,196Estimated Mortgage Balance
$12,651Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,313 /month
Positive
Cash Flow Estimate:
$438 /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
$500/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,911
$218,847
2025
$42,500
$176,347
$218,847
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,911
$218,847

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$217,455
No
First
Jul 5, 2023
Aug 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,196
$12,651
5%
94%
$1,304/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,304/mo
+$152/mo
8.0%

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...

2513 Stuart Dr | Property Details | No Agent List