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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$121,000

NAL Estimated Property Value

3613 San Rose Drive, Fort Worth, TX, 76119

$127,488 ARVInfo
Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths693 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$141.41 / sqft
Year BuiltBuilt in 1955

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesBuilt-In Gas Range
FlooringLaminate

Exterior

Exterior FeaturesStorage
Lot Size5,702 sqft

Building Information

Year Built1955
Stories1
Garage Spaces1

Land Information

APN5970-17-4
Lot Number4
SubdivisionBurton Acres
Land UseResidential
Legal DescriptionBURTON ACRES BLOCK 17 LOT 4
Census Tract104601
Assessed Land Value$17,115
Assessed Improvement Value$95,436
Assessment Year2025

About this property

Conveniently located with quick access to the highway, this charming 2 bedroom home has a covered entryway, a grassy tree-shaded front yard, and also a fenced-in back yard with plenty of room for kids or pets to run around. Hard surface floors throughout. This neighborhood has great potential, with several houses in the area recently updated.

Investor Tools

Property Icon
$121,000
Estimated Property Value
$95,204Estimated Mortgage Balance
$25,796Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$127,487
Rent-to-Value Ratio: 0.72%
Rent Estimate
$726 /month
Positive
Cash Flow Estimate:
$242 /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
$261/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,526
$112,551
2025
$17,115
$95,436
$112,551
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,526
$112,551

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Fha
$105,258
Yes
First
May 24, 2021
Jun 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,204
$25,796
21%
79%
$632/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$632/mo
+$1,295/mo
19.1%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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...

3613 San Rose Drive | Property Details | No Agent List