1view

Owner Contacts

$303,453

NAL Estimated Property Value

3607 Kell St, Fort Worth, TX, 76109

Off Market

3 Beds

1 Bath

1,023 Sq Ft

Single Family Residence

$268.82 / sqft

Built in 1943

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

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

FlooringLaminate, Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size7,919 sqft

Building Information

Year Built1943

Stories1

Land Information

APN5940-2-7

Lot Number7

SubdivisionBurney, I H Addition

Land UseResidential

Legal DescriptionBURNEY, I H ADDITION BLOCK 2 LOT 7

Census Tract104202

Assessed Land Value$237,600

Assessed Improvement Value$65,853

Assessment Year2025

About this property

Adorable and move in ready home near TCU! Located minutes from the TCU baseball fields and nearby Westcliff shopping center. This charmer is move in ready and conveniently located just minutes from TCU, downtown Fort Worth and the medical district. Neutral paint and timeless flooring choices, a fully updated bathroom taken to the studs in 2020, 3 generous sized bedrooms, a stackable washer and dryer in the hall closet, stainless appliances, subway tile and gas cooktop in the eat in kitchen and tons of natural light! Enjoy hosting friends in the large backyard perfect for entertaining, darling curb appeal and all just a few blocks from yoga, grocery and dining options! All appliances convey and all furniture in the home and outdoor patio set are negotiable! Full list of updates and features in the listing documents. Seller does have a survey.

Investor Tools

$303,453

Estimated Property Value

$191,386Estimated Mortgage Balance

$112,067Estimated Equity

36% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,821 /month

Positive

Cash Flow Estimate:

$607 /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

$694/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,809

$303,453

2025

$237,600

$65,853

$303,453

Tax History

Year

Tax Paid

Assessed Value

2024

$6,809

$303,453

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

M5 Financial

Conventional

$192,500

First

Jan 16, 2026

Feb 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$191,386

$112,067

36%

63%

$1,155/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,140/mo

$1,155/mo

+$985/mo

8.5%

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