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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$432,000

NAL Estimated Property Value

453 Rayner Ave, Fort Worth, TX, 76111

$473,068 ARVInfo
Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,832 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$245.09 / sqft
Year BuiltBuilt in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 4Bathrooms Full 4
AppliancesBuilt-In Gas Range, Dishwasher, Disposal
FlooringTile

Exterior

Lot Size871 sqft

Building Information

Year Built2021
Garage Spaces2

Land Information

APN1800-3-9
Lot Number9
SubdivisionBassett Addition
Land UseResidential
Legal DescriptionBASSETT ADDITION BLOCK 3 LOT 9
Census Tract123200
Assessed Land Value$90,000
Assessed Improvement Value$342,000
Assessment Year2025

About this property

New Construction!! Modern Townhouse located near the Trinity River with Spectacular views of Downtown Fort Worth from your Private Rooftop Terrace! The open concept Second Floor boasts Ten Foot Ceilings, a walk-in Storage room, stainless Gas Range, Microwave, Large Quartz Island Countertop with Breakfast Bar Seating, and a Large Covered Porch. The Third floor features tall Ceilings and the Master Bedroom with Ensuite Bath featuring a large walk-in shower with a Free Standing Tub, Dual Sinks, and a Huge Walk-In Closet. The second bedroom features its own ensuite bathroom. Bottom floor has a mud room and an office or flex room with an attached half bathroom. Lots of Closets and storage space and you can walk or bike to the Ft Worth trinity trails.

Investor Tools

Property Icon
$432,000
Estimated Property Value
$409,524Estimated Mortgage Balance
$22,476Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$473,067
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,694 /month
Positive
Cash Flow Estimate:
$898 /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
$988/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,694
$432,000
2025
$90,000
$342,000
$432,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,694
$432,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Conventional
$422,750
No
First
Aug 22, 2024
Sep 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,524
$22,476
5%
95%
$2,535/mo

City: Fort Worth

453 Rayner Ave | Property Details | No Agent List