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
Main property image
A
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$199,000

3617 Willing Ave, Fort Worth, TX, 76110

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths937 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$160.08 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesDishwasher, Gas Range

Exterior

Lot Size6,996 sqft

Building Information

Year Built1950
Stories1
Garage Spaces1

Land Information

APN38210-7-20
Lot Number20
SubdivisionShaw Heights Addition
Land UseResidential
Legal DescriptionSHAW HEIGHTS ADDITION BLOCK 7 LOT 20
Census Tract104803
Assessed Land Value$42,000
Assessed Improvement Value$70,503
Assessment Year2025

About this property

This property presents an incredible opportunity for investors looking to capitalize on its potential! Priced to reflect its current condition. This home is being sold AS-IS with no seller concessions for repairs. A contractor's estimate for repairs is approximately $11,082 (excluding materials, which the seller already has on hand), with total repair costs potentially ranging from $10K to $20K. Offers are encouraged to include all of the seller's closing costs. Don’t miss out on the chance to transform this home—this is an investment opportunity you won’t want to pass up. Buyer and Buyer’s agent are advised to verify all information. All details are considered reliable but not guaranteed.

Investor Tools

Property Icon
$199,000
Estimated Property Value
$195,000Estimated Mortgage Balance
$6,274Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
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
$160/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$931
$112,503
2025
$42,000
$70,503
$112,503
No

Tax History

Year
Tax Paid
Assessed Value
2024
$931
$112,503

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$195,000
No
First
Sep 10, 2025
Oct 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,726
$6,274
3%
97%
$1,170/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,170/mo
+$757/mo
11.6%

Learn About the Market: Opportunity in Texas

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

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3617 Willing Ave | Property Details | No Agent List