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

$215,424

NAL Estimated Property Value

2904 NW 21st Street, Fort Worth, TX, 76106

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,036 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$191.99 / sqft
Year BuiltBuilt in 1983

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Oven, Refrigerator
FlooringCarpet

Exterior

Lot Size6,996 sqft

Building Information

Year Built1983
Stories1
Garage Spaces1

Land Information

APN35270-141-22
Lot Number22
SubdivisionRosen Heights Second Filing
Land UseResidential
Legal DescriptionROSEN HEIGHTS SECOND FILING BLOCK 141 LOT 22
Census Tract100504
Assessed Land Value$49,000
Assessed Improvement Value$166,424
Assessment Year2025

About this property

Newly renovated and won't last long! New HVAC replaced in 2020! All galvanized water lines replaced with PEX insulated lines. Completely renovated bathrooms and kitchen! New flooring, paint, cabinets, counter tops, new appliances. Foundation was also leveled in 2020, so this home is ready to move in!

Investor Tools

Property Icon
$215,424
Estimated Property Value
$188,574Estimated Mortgage Balance
$26,850Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,293 /month
Positive
Cash Flow Estimate:
$431 /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
$366/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,317
$215,424
2025
$49,000
$166,424
$215,424
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,317
$215,424

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$202,730
No
First
Aug 12, 2022
Sep 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,574
$26,850
12%
88%
$1,216/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,216/mo
+$711/mo
10.7%

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...

2904 NW 21st Street | Property Details | No Agent List