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

$324,000

NAL Estimated Property Value

313 Isbell Road 313/315, Fort Worth, TX, 76114

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,848 Sq Ft
DuplexDuplex
Year BuiltBuilt in 2007

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityVacant HomesMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven
FlooringCeramic Tile

Exterior

Exterior FeaturesPrivate Yard
Lot Size6,094 sqft

Building Information

Year Built2007
Stories1

Land Information

APN3860--36R1
Lot Number36R1
SubdivisionBrookside Acres Addition
Land UseResidential
Legal DescriptionBROOKSIDE ACRES ADDITION LOT 36R1
Census Tract100700
Assessed Land Value$36,588
Assessed Improvement Value$263,212
Assessment Year2025

About this property

Excellent Investment Opportunity in Prime Fort Worth Location! Add this strong, income-producing asset...well positioned for future growth...to your portfolio. This vacant duplex is ready to generate income immediately. Each unit offers 3 bedrooms and 2 full bathrooms, with recent rates at $1695 per side, delivering excellent cash flow potential. Inside, you'll find spacious living areas with a functional layout that includes a cozy breakfast nook and galley style kitchen. Kitchens are well-equipped with an electric range, dishwasher, microwave, disposal, and plenty of cabinet and counter space. Both units offer full-size washer and dryer hookups for added convenience. Recent updates include laminate flooring in one unit and tile in wet and high traffic areas. Each unit enjoys a separate, private backyard, and the property offers ample parking. Roofline trees have been professionally trimmed. utilities are separately metered and fully the responsibility of tenants, minimizing landlord expenses. Located just minutes from the River District, North Texas Health Science Center, TCU, Dickies Arena, Stockyards, Joint Reserve Base, and vibrant 7th Street this area is poised to continue strong appreciation. Don't miss this turnkey opportunity in the heart of Fort Worth!

Investor Tools

Property Icon
$324,000
Estimated Property Value
$195,435Estimated Mortgage Balance
$128,565Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /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
$827/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,309
$299,800
2025
$36,588
$263,212
$299,800
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,309
$299,800

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$211,250
No
First
May 18, 2022
Jun 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,435
$128,565
39%
60%
$1,267/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$1,267/mo
+$1,118/mo
8.8%

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...