1view

Owner Contacts

$481,000

NAL Estimated Property Value

2820 Gordon Ave, Fort Worth, TX, 76110

Off Market

3 Beds

3 Bath

2,085 Sq Ft

Single Family Residence

$263.79 / sqft

Built in 2017

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Other

Lot Size6,247 sqft

Building Information

Year Built2017

Garage Spaces2

Land Information

APN14810-20-6

Lot Number6

SubdivisionFrisco Heights Addition

Land UseResidential

Legal DescriptionFRISCO HEIGHTS ADDITION BLOCK 20 LOT 6

Census Tract104302

Assessed Land Value$187,500

Assessed Improvement Value$221,781

Assessment Year2025

About this property

ATTN:: TCU HORNED FROG FANS, STUDENTS + PARENTS. This is a great one!! Built by Village Homes in 2017, this beautiful one-level home is located minutes from TCU boasting a rare turn-key opportunity. Well-designed versatile floor-plan showcases 3-bedrooms + 1-flex 4th bedroom offering an excellent opportunity for additional roommates. Open layout seamlessly blends the living room, formal dining and gourmet kitchen featuring large island, built-in microwave, walk-in pantry and gas range. Spacious primary suite has sitting area, soaking tub and walk-in closet. Other notable features include half bath, wood floors, recessed lighting, window coverings, split bedroom layout, fenced grounds, covered patio, irrigation system and large utility room. Minutes from TCU, Magnolia Avenue and the Medical District. Tenant occupied through TCU calendar 2023-2024. Village Homes floor-plan and lease in agent supplements. GO FROGS!!

Investor Tools

$481,000

Estimated Property Value

$196,565Estimated Mortgage Balance

$284,435Estimated Equity

59% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,300 /month

Positive

Cash Flow Estimate:

$1,100 /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

$1,140/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,275

$409,281

2025

$187,500

$221,781

$409,281

Tax History

Year

Tax Paid

Assessed Value

2024

$11,275

$409,281

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Toyota Financial Savings Bank

Conventional

$198,000

First

Dec 30, 2025

Jan 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$196,565

$284,435

59%

41%

$1,188/mo

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