Street View

NoAgentList RatingHow are grades calculated?

2view

Owner Contacts

$577,000

3229 Waits Ave, Fort Worth, TX, 76109

Off Market

4 Beds

3 Bath

1,830 Sq Ft

Single Family Residence

$1.31 / sqft

Built in 1937

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

AppliancesDishwasher, Disposal, Dryer, Gas Range, Microwave, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Hardwood

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size4,996 sqft

Building Information

Year Built1937

Stories2

Garage Spaces1

Land Information

APN45450-7-4

Lot Number4

SubdivisionWeatherford, P R Addition

Land UseResidential

Legal DescriptionWEATHERFORD, P R ADDITION BLOCK 7 LOT 4

Census Tract104301

Assessed Land Value$150,000

Assessed Improvement Value$173,000

Assessment Year2025

About this property

Charming Dollhouse conveniently located within walking distance to TCU! JUST BRING YOUR CLOTHES! Step into comfort in this fully FURNISHED first floor with 3 beds 2 baths, beautiful hardwood floors, area rugs, and oozing with charm! In addition to the furniture, the lease includes TV, decor, refrigerator, microwave, Keurig, blender, toaster, dishes, utensils, knives, window coverings, and full sized washer and dryer! This home has it all! 2nd floor boasts a huge bonus room with half bath, perfect for a 4th bedroom for additional student (price would increase to $2900), or 2nd living room for a family. The home can also be cleared of furniture pieces if not desired. Abundant storage, 1 car garage with extended driveway for off-street parking. A seamless transition into hassle-free living. From cozy furniture to yard maintenance, everything is thoughtfully provided. Don't miss the opportunity to make this haven your home!

Investor Tools

$577,000

Estimated Property Value

$0Estimated Mortgage Balance

$577,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,462 /month

Positive

Cash Flow Estimate:

$1,154 /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

$939/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,384

$323,000

2025

$150,000

$173,000

$323,000

Tax History

Year

Tax Paid

Assessed Value

2024

$8,384

$323,000

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$577,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

N/A

+$2,140/mo

4.5%

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