NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$473,000

NAL Estimated Property Value

2921 Ryan Ave, Fort Worth, TX, 76110

Off Market

3 Beds

2 Bath

1,572 Sq Ft

Single Family Residence

$327.61 / sqft

Built in 1950

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Tankless Water Heater

Exterior

Lot Size6,247 sqft

Building Information

Year Built1950

Stories1

Garage Spaces1

Land Information

APN36910-17-19

Lot Number19

SubdivisionRyan South, John C Addition

Land UseResidential

Legal DescriptionRYAN SOUTH, JOHN C ADDITION BLOCK 17 LOT 19

Census Tract104400

Assessed Land Value$125,000

Assessed Improvement Value$299,347

Assessment Year2025

About this property

$515K as is, welcome inspection but repairs will not be done. Selling agent is willing to pay for a $700 one year home warranty to buyer. There is a $400 lifetime, transferable warranty per the seller for the foundation. Perfect Location, 3 miles or less to TCU, Hospital District the popular Magnolia Southside. This work of beauty was remolded in 2021 new Seller had some updates done in 2023 as well. The owner loves this home and is broken hearted but was transferred. This Amazing Mid-Century almost bungalow style home with its oversized front porch is a one of a kind! Clever design sliding wood door for washer and dryer. Open concept living, kitchen, dining. All glass, framed in black, back wall of windows and doors to lead you outside. Long driveway with privacy gate for security & leaving enough parking for guest. A $522K offer the seller will leave the living room set, W&D, Fridge and lawn care items. No concessions at this price point.

Investor Tools

$473,000

Estimated Property Value

$490,939Estimated 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

$3,090 /month

Positive

Cash Flow Estimate:

$1,030 /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

$713/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$424,347

2025

$125,000

$299,347

$424,347

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$424,347

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

New American Funding

$516,000

Yes

First

Sep 19, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$490,939

N/A

104%

$3,094/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$3,094/mo

$-1,167/mo

4.9%

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