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

$319,000

411 W 7th St Apt 405, Fort Worth, TX, 76102

Off MarketInfo
Beds1 Beds
Baths2 Bath
Baths1,122 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$284.31 / sqft
Year BuiltBuilt in 1921

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Electric Range, Microwave, Washer
FlooringCeramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesGas Grill, Lighting, Outdoor Grill, Outdoor Kitchen

Building Information

Year Built1921

Land Information

APN27942C------405
Lot Number405
SubdivisionNeil P At Burnett Park Condo
Land UseResidential
Legal DescriptionNEIL P AT BURNETT PARK CONDO LOT 405 .014462% OF COMMON AREA PER PLAT C26-136
Census Tract123302
Assessed Land Value$40,000
Assessed Improvement Value$215,358
Assessment Year2025

About this property

Fantastic opportunity to own at the historic Neil P. at Burnett Park building in downtown Ft. Worth. This beautiful condo offers a west-side view of West 7th and Burnett park. Features include large open concept, stainless appliances, granite countertops, beautiful tile in kitchen and baths, remote controlled shades, hardwood floors throughout. Community amenties include a resident lounge, gunite pool with spa, plenty of seating and tables for outdoor entertaining as well as a covered outdoor kitchen area with fridge and sink. Spacious deeded storage space in basement B5. Enjoy the restaurants, entertainment, theatres and shopping just steps away. Public transit runs daily. Assigned leased parking on 7th floor spc 963. Secure fob entry for residents. Secure keypad call box for visitors-vendors-deliveries. Paid parking along Lamar and 7th at the Burnett Park.

Investor Tools

Property Icon
$295,000
Estimated Property Value
$283,500Estimated Mortgage Balance
$23,915Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,914 /month
Positive
Cash Flow Estimate:
$638 /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
$628/month
$785/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,062
$255,358
2025
$40,000
$215,358
$255,358
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,062
$255,358

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$283,500
No
First
Dec 15, 2023
Jan 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,085
$23,915
8%
92%
$1,700/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$2,485/mo
$-895/mo
6.5%

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...

411 W 7th St Apt 405 | Property Details | No Agent List