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

$446,500

NAL Estimated Property Value

461 Rayner Ave, Fort Worth, TX, 76111

$499,989 ARVInfo
Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths1,924 Sq Ft
price_per_sqft$228.64 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 4Bathrooms Full 4
AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater, Gas Range, Microwave, Wine Cooler
FlooringCarpet, Vinyl

Exterior

Exterior FeaturesBalcony
Lot Size871 sqft

Building Information

Year Built2021
Garage Spaces2

Land Information

APN1800-3-11
Lot Number11
SubdivisionBassett Addition
Land UseResidential
Legal DescriptionBASSETT ADDITION BLOCK 3 LOT 11
Census Tract123200
Assessed Land Value$90,000
Assessed Improvement Value$356,500
Assessment Year2025

About this property

Experience elevated urban living in this modern-design townhome offering three spacious bedrooms, each with its own luxurious en suite bathroom. Enjoy seamless indoor-outdoor living with an open-concept kitchen and a covered balcony perfect for entertaining. The full wraparound rooftop deck provides a rare, permanent, unobstructed skyline view—complete with gas, water, and power hookups. Prepped for a future fourth-floor home office addition. Elevator-ready with the option to convert the shaft space into additional closet storage. Smart home features include smart locks, automated blinds, a Ring doorbell, a smart garage door opener, and a garage light camera. A private side yard with the option to fence in offers even more outdoor flexibility, and residents also enjoy access to the neighborhood dog park. Located just 100 yards from the Trinity Trail and Riverside Park, walkable to downtown and within a quick 10-minute drive to Magnolia, the Stockyards, and W. 7th St. Easy access to I-35, 121, Chisholm Trail, and Hwy 287 makes commuting a breeze. Plus, you’re just minutes from downtown’s dining, shopping, and cultural hotspots. This is urban living without compromise!

Investor Tools

Property Icon
$446,500
Estimated Property Value
$330,598Estimated Mortgage Balance
$115,902Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$499,989
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,679 /month
Positive
Cash Flow Estimate:
$893 /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
$874/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,255
$446,500
2025
$90,000
$356,500
$446,500
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,255
$446,500

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$334,000
No
First
Oct 7, 2025
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,598
$115,902
25%
74%
$2,003/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...