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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$174,776

NAL Estimated Property Value

3117 Rosen Avenue, Fort Worth, TX, 76106

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths732 Sq Ft
price_per_sqft$184.43 / sqft
Year BuiltBuilt in 1926

Property Lead Type:

BankruptcyOff-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesNone
FlooringLaminate

Exterior

Lot Size6,996 sqft

Building Information

Year Built1926
Stories1

Land Information

APN47810-24-9
Lot Number9
SubdivisionWorth Hills Addition
Land UseResidential
Legal DescriptionWORTH HILLS ADDITION BLOCK 24 LOT 9
Census Tract100506
Assessed Land Value$49,000
Assessed Improvement Value$125,776
Assessment Year2025

About this property

Absolutely Beautiful!!! This home has been totally remodeled. There is a new roof, new flooring, new HVAC, new windows, new fixtures, new driveway etc. There is too much to list. The house sits on a quiet street and has a big backyard for your family gatherings. It features a covered front porch for you to enjoy your morning coffee. Seller will give a $1,500 seller concession in lieu of new appliances.

Investor Tools

Property Icon
$174,776
Estimated Property Value
$100,110Estimated Mortgage Balance
$74,666Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,049 /month
Positive
Cash Flow Estimate:
$350 /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
$400/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,922
$174,776
2025
$49,000
$125,776
$174,776
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,922
$174,776

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$112,000
No
First
Nov 10, 2020
Dec 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$100,110
$74,666
42%
57%
$672/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$672/mo
+$1,255/mo
13.2%

City: Fort Worth

3117 Rosen Avenue | Property Details | No Agent List