NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$262,000

NAL Estimated Property Value

313 Emma St, Fort Worth, TX, 76111

Off Market

2 Beds

1 Bath

1,220 Sq Ft

Single Family Residence

$196.64 / sqft

Built in 1928

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Range, Refrigerator, Tankless Water Heater

FlooringCeramic Tile, Hardwood, Wood

Exterior

Exterior FeaturesRain Gutters, RV Hookup

Lot Size6,247 sqft

Building Information

Year Built1928

Stories1

Garage Spaces2

Land Information

APN28160-15-19

Lot Number19

SubdivisionNies & Rouse Addition

Land UseResidential

Legal DescriptionNIES & ROUSE ADDITION BLOCK 15 LOT 19

Census Tract101202

Assessed Land Value$31,250

Assessed Improvement Value$225,853

Assessment Year2025

About this property

Exceptional, modernized 1928 Tudor Style charmer located in the well-established neighborhood in River East District, just 2.4 miles from Sundance Square and walking distance to Race Street. Easy access to airport freeway. Spacious living and dining area with fireplace and tons of natural light from the oversized front window. The kitchen is a real showstopper with quartz countertops and stainless-steel appliances with more than plenty of cabinet space. Large bedrooms with many windows, wood blinds, and designer ceiling fans. The sleek bathroom was completely remodeled in 2021 with Italian terrazzo tile, clawfoot tub, and a modern vanity. Tow car detached garage in the lovely backyard with raised garden bed. All this and a 16-SEER Trane HVAC, RV Hook Up, electrical box generator hook-up, original wood floors and glass doorknobs make this a home that is hard to pass up. This property is also for lease MLS#: 20496077

Investor Tools

$262,000

Estimated Property Value

$0Estimated Mortgage Balance

$262,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,572 /month

Positive

Cash Flow Estimate:

$524 /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

$360/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,005

$257,103

2025

$31,250

$225,853

$257,103

Tax History

Year

Tax Paid

Assessed Value

2024

$3,005

$257,103

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$262,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

N/A

+$1,927/mo

8.8%

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