1view

Owner Contacts

$188,000

NAL Estimated Property Value

3925 Frazier Ave, Fort Worth, TX, 76110

Off Market

2 Beds

1 Bath

1,144 Sq Ft

$174.74 / sqft

Built in 1946

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Oven, Gas Range

FlooringVinyl

Exterior

Lot Size7,096 sqft

Building Information

Year Built1946

Stories1

Garage Spaces1

Land Information

APN19080-33-10

Lot Number10

SubdivisionHomeland Addition

Land UseResidential

Legal DescriptionHOMELAND ADDITION BLOCK 33 LOT 10

Census Tract104804

Assessed Land Value$42,100

Assessed Improvement Value$86,712

Assessment Year2025

About this property

Welcome to your new home on Frazier Ave in Fort Worth! Located just 1.4 miles from TCU! This cozy abode offers the perfect blend of charm and convenience, making it an ideal choice for first-time homeowners or savvy investors alike. Featuring 2 bedrooms and 1 bathroom, this residence has been a beloved rental property, consistently fetching $1250 in rent for years. With the current market trends, it's safe to say this gem may have been undervalued, presenting an excellent opportunity for potential buyers. Fresh paint in 2024 Windows 2017, missing window is on order Nestled in a desirable location, this home boasts easy access to all the amenities and attractions that Fort Worth has to offer. Please note, this property is being sold as is, allowing buyers the freedom to customize and transform this space to suit their needs and preferences. Additionally, the seller will not provide a survey.

Investor Tools

$188,000

Estimated Property Value

$180,144Estimated Mortgage Balance

$7,856Estimated Equity

4% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,199 /month

Positive

Cash Flow Estimate:

$400 /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

$319/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,890

$128,812

2025

$42,100

$86,712

$128,812

Tax History

Year

Tax Paid

Assessed Value

2024

$2,890

$128,812

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City Bank

Fha

$186,558

Yes

First

Jun 11, 2024

Jul 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$180,144

$7,856

96%

$1,119/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,927/mo

$1,119/mo

+$808/mo

12.3%

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