1view

Owner Contacts

$376,000

NAL Estimated Property Value

4112 Donnelly Ave, Fort Worth, TX, 76107

Off Market

4 Beds

2 Bath

1,526 Sq Ft

Single Family Residence

$250.33 / sqft

Built in 1943

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Refrigerator, Tankless Water Heater

FlooringCeramic Tile, Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size6,247 sqft

Building Information

Year Built1943

Garage Spaces2

Land Information

APN45810-30-33

Lot Number33

SubdivisionWest Ft Worth Land Co

Land UseResidential

Legal DescriptionWEST FT WORTH LAND CO BLOCK 30 LOT 33

Census Tract102602

Assessed Land Value$45,000

Assessed Improvement Value$248,000

Assessment Year2025

About this property

A MUST SEE craftsman style bungalow in the perfectly located, highly sought after Alamo Heights neighborhood! Walking distance to Central Mkt & 5-10 min drive to downtown FW-Sundance Square, TCU, Dickies Arena, Clearfork, museums, hospital & cultural district. All new exterior paint, absolutely stunning! Roof will be replaced soon. 1st floor features fully updated kitchen w-window seating, fancy entry way tile, family room w-lots of natural light, separate dining room or game room, custom lighting, full updated bathroom, Owners suite & a secondary bedroom. Half bath upstairs w-two bedrms that share a jack and jill closet. Enjoy the spacious front deck overlooking the beautiful landscaped front yard. Large private backyard w-custom covered patio, perfect for entertaining! Bonus room attached to the garage approximately 12X17, w-electric & plumbed for gas, great for a home gym or office space. 2 car garage w-2 covered carport spaces. Iron remote gate. Full of original charm & character!

Investor Tools

$376,000

Estimated Property Value

$342,888Estimated Mortgage Balance

$33,112Estimated Equity

8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,292 /month

Positive

Cash Flow Estimate:

$764 /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

$643/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,836

$293,000

2025

$45,000

$248,000

$293,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,836

$293,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$361,000

First

Aug 11, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$342,888

$33,112

91%

$2,165/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,510/mo

$2,165/mo

+$345/mo

8.0%

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