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
B+
NoAgentList RatingHow are grades calculated? Info

$442,000

3905 Pershing Ave, Fort Worth, TX, 76107

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,321 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$2.12 / sqft
Year BuiltBuilt in 1940

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Microwave, Refrigerator, Washer
FlooringTile, Wood

Exterior

Exterior FeaturesPrivate Yard
Lot Size5,998 sqft

Building Information

Year Built1940
Stories1
Garage Spaces1

Land Information

APN13410-57-19
Lot Number19
SubdivisionFactory Place Addition
Land UseResidential
Legal DescriptionFACTORY PLACE ADDITION BLOCK 57 LOT 19
Census Tract102700
Assessed Land Value$150,000
Assessed Improvement Value$250,837
Assessment Year2025

About this property

Charming Cottage in desirable Arlington Heights! This delightful home has been lovingly remodeled while preserving its charming character. The gorgeous original hardwood floors throughout add warmth and elegance. The spacious gourmet kitchen features new cabinets and modern appliances. The large master bedroom is a true retreat, complete with en-suite bathroom and French doors that open to a beautiful deck with built-in seating, perfect for morning coffee or evening relaxation. The guest bathroom boasts classic wainscoting and original tile flooring, adding a touch of vintage charm. The secondary bedroom is generously sized with 2 closets and adjoins an extra room that can be used as an office, craft room, playroom, or additional guest space. The property features an automatic gate, gravel driveway, & garage with built in sink, track lighting and skylights. The landscaped backyard is a private oasis, complete with tree house. Lawn service and pest control is provided by landlord.

Investor Tools

Property Icon
$442,000
Estimated Property Value
$300,000Estimated Mortgage Balance
$171,185Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,652 /month
Positive
Cash Flow Estimate:
$884 /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
$934/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,994
$400,837
2025
$150,000
$250,837
$400,837
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,994
$400,837

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$300,000
No
First
Apr 13, 2021
May 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,815
$171,185
38%
61%
$1,799/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,799/mo
+$221/mo
5.5%

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...

3905 Pershing Ave | Property Details | No Agent List