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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$182,000

NAL Estimated Property Value

3505 W Gambrell St, Fort Worth, TX, 76133

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths764 Sq Ft
price_per_sqft$261.65 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesGas Range

Exterior

Lot Size6,874 sqft

Building Information

Year Built1950
Stories1
Garage Spaces1

Land Information

APN47165-2-3
Lot Number3
SubdivisionWilshire Addition
Land UseResidential
Legal DescriptionWILSHIRE ADDITION BLOCK 2 LOT 3
Census Tract105600
Assessed Land Value$30,000
Assessed Improvement Value$149,024
Assessment Year2025

About this property

Welcome to this charming 2-bedroom, 1-bathroom home, fully upgraded and move-in ready, located in the heart of South Fort Worth. This gem offers all of the modern conveniences you could want, from easy-to-maintain new vinyl plank flooring throughout home to a stylish, updated kitchen with quartz countertops. Key Features: 1-car garage *Newly installed vinyl plank flooring throughout *Brand new roof *Quartz countertops in the kitchen *Proximity to major highways *Just minutes from downtown Fort Worth, and TCU. This property is perfect for those seeking a comfortable home with modern amenities and convenient access to the city's attractions. Whether you're a first-time homebuyer or looking to invest in an income producing property, this home is an excellent choice. Contact us now to schedule a tour!

Investor Tools

Property Icon
$182,000
Estimated Property Value
$196,296Estimated Mortgage Balance
$182,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /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
$411/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,017
$179,024
2025
$30,000
$149,024
$179,024
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,017
$179,024

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$201,361
Yes
First
Dec 24, 2024
Jan 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,296
N/A
0%
108%
$1,208/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,208/mo
+$322/mo
10.1%

City: Fort Worth

3505 W Gambrell St | Property Details | No Agent List