NoAgentList RatingHow are grades calculated?

1view

$1,250,000

3419 S University Dr, Fort Worth, TX, 76109

Off Market

2 Beds

1 Bath

900 Sq Ft

Single Family Residence

$1.14 / sqft

Built in 1952

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

AppliancesDishwasher, Electric Range, Refrigerator

Exterior

Lot Size18,016 sqft

Building Information

Year Built1952

Land Information

APN-2860---20---18---20

Lot Number18-19

SubdivisionBluebonnet Hills

Land UseResidential

Legal DescriptionBLUEBONNET HILLS BLOCK 20 LOT 18 & 19

Census Tract104301

Assessed Land Value$144,144

Assessed Improvement Value$1,105,856

Assessment Year2025

About this property

2Bed 1Bath With Generous Sized Rooms at a Prime Location! SHORT TERM AND LONG TERM LEASE AVAILABLE Short-term 6-month lease available at $1099 18-month lease available at $1025 Fantastic 2-bedroom, 1-bathroom apartments on S University! You'll love the convenience of being close to major highways, walking distance to TCU, as well as the vibrant restaurants, bars, and shops on Bluebonnet Circle. Inside your new home, you'll find: Spacious Living: A well-designed layout offers a comfortable living space and two generously sized bedrooms, hardwood floors, perfect for roommates or extra space for studying. Essential Appliances: A refrigerator, oven, and dishwasher are all included, making meal prep a breeze. Free Washer and Dryer in the apartment complex Beyond the apartment: Prime Location: Close to major highways, walk to TCU, Bluebonnet Circle, restaurants and all the best that the area has to offer. Don't miss out on this incredible opportunity to live in the heart of it all! Contact us today to schedule a tour! + Trash, sewer, water fee of $95 per month.

Investor Tools

$1,250,000

Estimated Property Value

$150,000Estimated Mortgage Balance

$1,121,196Estimated Equity

88% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,500 /month

Positive

Cash Flow Estimate:

$2,500 /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

$2,783/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$27,151

$1,250,000

2025

$144,144

$1,105,856

$1,250,000

Tax History

Year

Tax Paid

Assessed Value

2024

$27,151

$1,250,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Harvest Rock Home Llc

Unknown

$150,000

First

Apr 15, 2019

Apr 2029

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$128,804

$1,121,196

89%

10%

$900/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area