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

$270,204

NAL Estimated Property Value

3212 Bonnie Brae Ave, Fort Worth, TX, 76111

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,080 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$185.18 / sqft
Year BuiltBuilt in 1952

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesDishwasher, Disposal, Gas Range

Exterior

Lot Size9,296 sqft

Building Information

Year Built1952
Stories1
Garage Spaces2

Land Information

APN30210-4-7
Lot Number7
SubdivisionNorth Riverside Estates
Land UseResidential
Legal DescriptionNORTH RIVERSIDE ESTATES BLOCK 4 LOT 7
Census Tract104900
Assessed Land Value$46,500
Assessed Improvement Value$223,704
Assessment Year2025

About this property

Great starter home with 2 bedrooms and one full bath. Attached garage plus a carport. Bonus room off of the kitchen with wood burning fireplace. Kitchen is updated and backyard is waiting for entertainment with a covered porch and lots of land and trees. Foundation was repaired with previous owner and carries lifetime warranty on the repair. This home is priced to sell and will go fast. Open house Saturday, October 25th from 1 pm - 4 pm.

Investor Tools

Property Icon
$270,204
Estimated Property Value
$160,165Estimated Mortgage Balance
$110,039Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,621 /month
Positive
Cash Flow Estimate:
$540 /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
$618/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,063
$270,204
2025
$46,500
$223,704
$270,204
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,063
$270,204

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Francisco Martinez
Seller Carryback / Seller Financing / Seller Take-Back
$161,573
No
First
Nov 25, 2025
Nov 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,165
$110,039
40%
59%
$969/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$969/mo
+$958/mo
8.6%

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...

3212 Bonnie Brae Ave | Property Details | No Agent List