Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$640,000

2545 Rogers Ave, Fort Worth, TX, 76109

Off Market

4 Beds

2 Bath

1,643 Sq Ft

Single Family Residence

$2.98 / sqft

Built in 1921

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave, Refrigerator

Exterior

Lot Size7,248 sqft

Building Information

Year Built1921

Land Information

APN44210-12-12

Lot Number12

SubdivisionUniversity Place Addition

Land UseResidential

Legal DescriptionUNIVERSITY PLACE ADDITION BLOCK 12 LOT 12

Census Tract104204

Assessed Land Value$435,000

Assessed Improvement Value$81,000

Assessment Year2025

About this property

WALK to everything...Classes, restaurants, sporting events, and more! Registered with the city for up to 5 tenants. Secure this property early with 3 roommates for next year, and add 1-2 more at anytime. This charming 100 year old home is only blocks from the TCU football stadium & walking distance to all TCU events! It has been updated with 21st century amenities, while still retaining the old-time feel. Enjoy the fully stocked kitchen and amazing front porch and back deck perfect for entertaining. Short trip to Fort Worth Zoo, museums, The Stockyards, Downtown, local restaurants & more! Plantation shutters throughout, open living, dining and kitchen, spacious bedrooms and ample closet space. List price is the rate for partially furnished. Furnished options available, more details available upon request. Also available fully furnished for 1-6 month short term leases. Yard service included!

Investor Tools

$640,000

Estimated Property Value

$0Estimated Mortgage Balance

$640,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,840 /month

Positive

Cash Flow Estimate:

$1,280 /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

$1,208/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,296

$516,000

2025

$435,000

$81,000

$516,000

Tax History

Year

Tax Paid

Assessed Value

2025

$11,296

$516,000

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$640,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

N/A

+$2,140/mo

4.0%

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