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

$228,000

NAL Estimated Property Value

2812 Whitehurst Dr, Fort Worth, TX, 76133

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,470 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$0.99 / sqft
Year BuiltBuilt in 1982

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile

Exterior

Lot Size8,198 sqft

Building Information

Year Built1982
Stories1
Garage Spaces2

Land Information

APN39555-21-25
Lot Number25
SubdivisionSouth Ridge Addition
Land UseResidential
Legal DescriptionSOUTH RIDGE ADDITION BLOCK 21 LOT 25
Census Tract105705
Assessed Land Value$30,000
Assessed Improvement Value$166,236
Assessment Year2025

About this property

Very Nice MOVE-IN-READY 4-Bedroom Home. Great Locations with easy access to highways and shopping. NEW CARPET INSTALLED. Ceiling Fans. CUSTOM CONCRETE COUNTER TOPS in Kitchen. Raised-Panel Interior Doors. Back Yard Deck Installed. French Doors Open to Full Size Laundry Room. Very good use of space. Spacious Rooms. Plenty of storage. Walk In Closet in Master. Full 2 car garage. Fenced Yard. App Fee $50 per adult. Use TAR application. Also include Copy of Drivers License plus 2 recent pay stubs. Pet case by case basis. No aggressive breeds.

Investor Tools

Property Icon
$228,000
Estimated Property Value
$246,343,438Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /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
$518/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,071
$196,236
2025
$30,000
$166,236
$196,236
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,071
$196,236

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
S Usa Life Isurance Comapny Inc
Commercial
$250,000,000
No
First
Jul 9, 2025
Jul 2029

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,343,438
N/A
0%
108045%
$1,498,877/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,498,877/mo
$-1,496,367/mo
13.2%

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...

2812 Whitehurst Dr | Property Details | No Agent List