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

$241,473

NAL Estimated Property Value

2623 Stuart Drive, Fort Worth, TX, 76104

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,389 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$120.95 / sqft
Year BuiltBuilt in 1930

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesPlumbed For Ice Maker
FlooringLaminate

Exterior

Lot Size7,497 sqft

Building Information

Year Built1930
Stories1
Garage Spaces1

Land Information

APN34950--29
Lot Number29
SubdivisionRogers & Stuart Addition
Land UseResidential
Legal DescriptionROGERS & STUART ADDITION LOT 29
Census Tract104502
Assessed Land Value$42,500
Assessed Improvement Value$198,973
Assessment Year2025

About this property

Look no more! Come check out this fully renovated home near the Downtown Fort Worth and to all most popular shops and restaurants on Magnolia! This house features 2 bedroom 2 bathrooms plus an extra room in the back and could be use as an office, game room, etc, open concept between living room and kitchen. New laminated floors were installed all throughout the house is move in ready for some new owners. . Laundry room towards the back of the house. Lots of backyard space. You don’t want to miss this!

Investor Tools

Property Icon
$241,473
Estimated Property Value
$141,341Estimated Mortgage Balance
$100,132Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,449 /month
Positive
Cash Flow Estimate:
$483 /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
$383/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,384
$241,473
2025
$42,500
$198,973
$241,473
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,384
$241,473

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$157,500
No
First
Jan 15, 2021
Feb 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,341
$100,132
41%
59%
$945/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$945/mo
+$982/mo
9.6%

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...

2623 Stuart Drive | Property Details | No Agent List