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
Main property image
Days1Days on Market
Views4view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$539,000

2822 Livingston Ave, Fort Worth, TX, 76110

On MarketInfo
Just AddedInfo
Beds6 Beds
Baths2 Bath
Baths2,360 Sq Ft
DuplexDuplex
Year BuiltBuilt in 2004

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
FlooringConcrete, Vinyl

Exterior

Lot Size6,247 sqft

Building Information

Year Built2004
Stories2

Land Information

APN14810-21-6
Lot Number6
SubdivisionFrisco Heights Addition
Land UseResidential
Legal DescriptionFRISCO HEIGHTS ADDITION BLOCK 21 LOT 6
Census Tract104302
Assessed Land Value$125,000
Assessed Improvement Value$344,920
Assessment Year2025

About this property

Great Investment property. Has operated as a Long Term Rental, Short Term Rental (before made illegal by the Fort Worth City Council), and a Mid Term Rental. Net Income shows deduction for taxes, lawncare, and pest control. However, we do not have current insurance information. The Owner that maintained those items is now deceased and a family member is addressing the sale of the property. Property Appraised recently for above Listing Price.

Investor Tools

$274,059Estimated Mortgage Balance
$195,861Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,234 /month
Positive
Cash Flow Estimate:
$1,078 /month

Interested in this property?

Michael Mayes

Red Team Real Estate

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,053/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,287
$469,920
2025
$125,000
$344,920
$469,920
No

Tax History

Year
Tax Paid
Assessed Value
2025
$10,287
$469,920

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$315,000
No
First
Jan 10, 2020
Feb 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,059
$195,861
41%
58%
$1,889/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,889/mo
+$496/mo
6.1%

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...

2822 Livingston Ave | Property Details | No Agent List