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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$187,000

3505 N Crump St, Fort Worth, TX, 76106

$205,775 ARVInfo
Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,100 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$180.91 / sqft
Year BuiltBuilt in 1935

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Cooktop
FlooringCarpet, Laminate

Exterior

Lot Size6,247 sqft

Building Information

Year Built1935
Stories1

Land Information

APN14570-40-15
Lot Number15
SubdivisionFostepco Heights Addition
Land UseResidential
Legal DescriptionFOSTEPCO HEIGHTS ADDITION BLOCK 40 LOT 15
Census Tract100202
Assessed Land Value$43,750
Assessed Improvement Value$115,361
Assessment Year2025

About this property

MOVING READY!! Don't miss out on this beautiful newly remodeled home in an established neighborhood. Walking distance to the Elementary School. You will be walking in to an open concept layout. Kitchen with white cabinets, beautiful backsplash, granite counters and stainless steel appliances. New Roof, New floors, New plumbing and fresh paint throughout the house. It also has a separate spacious laundry room and a big backyard! Front covered porch to enjoy morning coffee with family and friends.

Investor Tools

Property Icon
$187,000
Estimated Property Value
$193,030Estimated Mortgage Balance
$4,276Estimated Equity
-3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$205,774
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /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
$259/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,171
$159,111
2025
$43,750
$115,361
$159,111
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,171
$159,111

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$193,030
No
First
Jun 7, 2023
Jul 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,724
$4,276
2%
98%
$1,158/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,158/mo
+$769/mo
12.4%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

3505 N Crump St | Property Details | No Agent List