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

$1,227,000

NAL Estimated Property Value

405 N Henderson St, Fort Worth, TX, 76102

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths2,339 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$298.85 / sqft
Year BuiltBuilt in 2016

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 4Bathrooms Full 4
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Convection Oven, Plumbed For Ice Maker, Tankless Water Heater
FlooringWood

Exterior

Lot Size1,089 sqft

Building Information

Year Built2016
Garage Spaces2

Land Information

APN13780-X-3R1-12
Lot Number3-R1-3
SubdivisionFields Hillside Addition
Land UseResidential
Legal DescriptionFIELDS HILLSIDE ADDITION BLOCK X LOT 3-R1-3 PER PLAT D214089647
Census Tract123301
Assessed Land Value$100,000
Assessed Improvement Value$587,403
Assessment Year2025

About this property

ALL THE CONVENIENCES OF DOWNTOWN LIVING AT YOUR FINGERTIPS!! Offered FULLY FURNISHED for 750k! With quiet features inside to make you feel like you’re outside of the city limits, this home not only offers stunning views of downtown and the Trinity River, but it also includes equally amazing features on the inside. Matching Bosch appliances, gas stove top, Thermador bar fridge, granite countertops, luxury master bathroom finishes, and soft close cabinets throughout, make up the chef's kitchen of your dreams. There are hardwood floors and lots of natural light all through the townhome. Not only is the ambience luxurious but you can rest assured the home ECO-HIP Energy saving features, 16+ SEER, tankless gas water heater, radiant barrier insulation, air renew drywall, HVAC air scrubber, and indoor window inserts will make for an energy-efficient, allergy, and noise reducing home. Make sure you check out the VIRTUAL TOUR and schedule a time to come by and take a look!!

Investor Tools

Property Icon
$1,227,000
Estimated Property Value
$614,268Estimated Mortgage Balance
$612,732Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,362 /month
Positive
Cash Flow Estimate:
$2,454 /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
$1,871/month
$181/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,318
$687,403
2025
$100,000
$587,403
$687,403
No

Tax History

Year
Tax Paid
Assessed Value
2024
$16,318
$687,403

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Loans
Conventional
$654,550
No
First
Jan 27, 2023
Feb 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$614,268
$612,732
49%
50%
$3,925/mo

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...

405 N Henderson St | Property Details | No Agent List