NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,034,000

NAL Estimated Property Value

3520 Dorothy Lane N, Fort Worth, TX, 76107

Off Market

3 Beds

2 Bath

2,564 Sq Ft

Single Family Residence

$310.06 / sqft

Built in 1945

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms 2

AppliancesDishwasher, Disposal, Electric Range, Refrigerator

FlooringCarpet, Ceramic Tile, Hardwood

Exterior

Exterior FeaturesPrivate Yard

Lot Size9,039 sqft

Building Information

Year Built2024

Garage Spaces2

Land Information

APN26480-28-8-30

Lot Number8

SubdivisionMonticello Addition-Fort Worth

Land UseResidential

Legal DescriptionMONTICELLO ADDITION-FORT WORTH BLOCK 28 LOT 8 W50' LOT 8 & E20' LT 7

Census Tract102101

Assessed Land Value$497,145

Assessed Improvement Value$252,318

Assessment Year2025

About this property

WELCOME TO MONTICELLO. Located directly across from Monticello Park, this charming 1940s cottage is set under a giant tree featuring bonus guest house, private grounds and nestled among some of Monticello's most stunning residences. Greeted by tree-lined sidewalks and covered front porch, this one-level home epitomizes the allure of Monticello's charm and highly sought-after location. Notable features include vintage wood floors, beamed ceilings, open spaces, versatile layout, private office, and three fireplaces including a massive stone fireplace in family room, primary and secondary living room. This delightful 3-bedroom home was featured in Southern Living Magazine in 1978. Guest house located above garage. Detached 2-car garage has been adapted to one car with storage space, can be made back into a 2-car garage. Garage dimensions are 18x10 and storage is 18x5. Newer HVAC and water heater. Buyer to verify all information.

Investor Tools

$1,034,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,034,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,204 /month

Positive

Cash Flow Estimate:

$2,068 /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

$1,191/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,127

$749,463

2025

$497,145

$252,318

$749,463

Yes (2023)

Tax History

Year

Tax Paid

Assessed Value

2024

$9,127

$749,463

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,034,000

100%

$0/mo

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