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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$270,000

NAL Estimated Property Value

2805 Yates St, Fort Worth, TX, 76133

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,512 Sq Ft
price_per_sqft$178.57 / sqft
Year BuiltBuilt in 1957

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Gas Range, Microwave

Exterior

Lot Size10,219 sqft

Building Information

Year Built1957
Stories1
Garage Spaces2

Land Information

APN47165-36-F
Lot NumberF
SubdivisionWilshire Addition
Land UseResidential
Legal DescriptionWILSHIRE ADDITION BLOCK 36 LOT F
Census Tract104802
Assessed Land Value$35,000
Assessed Improvement Value$196,097
Assessment Year2025

About this property

Fully updated and truly move-in ready 3-bedroom, 2-bath home on almost a quarter acre! This Fort Worth property offers a great blend of modern finishes and functional space on an oversized lot, with plenty of room to enjoy both inside and out. Step inside to a fresh, inviting feel with updated flooring, recessed lighting, and a spacious living area that flows easily into the kitchen. The kitchen has been completely renovated with new cabinetry, quartz countertops, stainless steel appliances, and a clean, modern design that is both bright and practical. Both bathrooms have been fully updated with stylish finishes, including new vanities, fixtures, and a beautifully finished primary shower. The layout offers flexibility with a large living area and separate dining space, making it easy to adapt to your needs. Out back, you’ll find a large backyard with mature trees, a deck for entertaining, and additional storage building with electricity—giving you space that’s hard to find at this price point! Conveniently located with quick access to major highways, making commuting and daily errands simple. With all the major updates already completed, this home is ready for its next owner to move in and enjoy from day one.

Investor Tools

Property Icon
$270,000
Estimated Property Value
$139,799Estimated Mortgage Balance
$130,201Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /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
$154/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$500
$231,097
2025
$35,000
$196,097
$231,097
No

Tax History

Year
Tax Paid
Assessed Value
2025
$500
$231,097

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clm Mortgage Inc
Unknown
$140,000
No
First
Apr 8, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,799
$130,201
48%
52%
$840/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$840/mo
+$1,180/mo
9.0%

City: Fort Worth

2805 Yates St | Property Details | No Agent List