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
Street View of property
Street View

$220,128

3805 Bryan Avenue, Fort Worth, TX, 76110

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,020 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$176.37 / sqft
Year BuiltBuilt in 1938

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
AppliancesElectric Range

Exterior

Lot Size6,247 sqft

Building Information

Year Built1938
Stories1

Land Information

APN47800-31-2
Lot Number2
SubdivisionWorth Heights Addition
Land UseResidential
Legal DescriptionWORTH HEIGHTS ADDITION BLOCK 31 LOT 2
Census Tract104503
Assessed Land Value$37,500
Assessed Improvement Value$182,628
Assessment Year2025

About this property

Move-in Ready!! You'll feel like you're walking into a brand new completely renovated home! New roof, New floors, New paint, New water heater, New Plumbing, New kitchen cabinets with beautiful backsplash and granite counter tops! Beautiful and huge renovated bathroom. Open concept with stainless steel appliances. It also has a separate spacious laundry room and a big backyard! Large front covered porch to enjoy morning coffee with family and friends! Blocks from the big Gran Plaza shopping center, less than 5 mins from FW downtown. Hurry up and come see your future home!

Investor Tools

Property Icon
$220,128
Estimated Property Value
$0Estimated Mortgage Balance
$59,576Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,321 /month
Positive
Cash Flow Estimate:
$440 /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
$497/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,864
$220,128
2025
$37,500
$182,628
$220,128
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,864
$220,128

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$174,503
No
First
Feb 7, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,552
$59,576
27%
73%
$1,047/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,047/mo
+$409/mo
7.9%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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...

3805 Bryan Avenue | Property Details | No Agent List