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

$1,339,000

NAL Estimated Property Value

4725 Washburn Avenue, Fort Worth, TX, 76107

Off MarketInfo
Beds5 Beds
Baths4 Bath
Baths3,714 Sq Ft
price_per_sqft$177.44 / sqft
Year BuiltBuilt in 1926

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCeramic Tile, Slate, Wood

Exterior

Exterior FeaturesDog Run, Fire Pit
Lot Size6,247 sqft

Building Information

Year Built1926
Garage Spaces2

Land Information

APN-6980----6---13---20
Lot Number13-14
SubdivisionChamberlain Arlington Hts 1st
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 1ST BLOCK 6 LOT 13 & 14
Census Tract102202
Assessed Land Value$250,000
Assessed Improvement Value$473,599
Assessment Year2025

About this property

Extraordinary home in Rivercrest! Beautifully updated 4 bedroom and 4 full bath, w designer fixtures, hardware & finish out. Original hardwoods throughout the home! The chef inspired kitchen & breakfast room make mealtime a breeze! Downstairs is formal living & dining, study, family room, a sunroom, a bedroom and 2 full baths! Upstairs are 2 more spacious bedrooms w lovely real hardwoods & well appointed jack & jill bath w separate shower and tub and then there is the Master! WOW! The master bath is a dream & that closet, it's huge! Outdoor living space w covered patio & stone fireplace complete this fabulous home! And for the 4 legged family members, there is a large gated dog run for Fido!

Investor Tools

Property Icon
$1,339,000
Estimated Property Value
$461,984Estimated Mortgage Balance
$877,016Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,034 /month
Positive
Cash Flow Estimate:
$2,678 /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
$1,818/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,124
$723,599
2025
$250,000
$473,599
$723,599
No

Tax History

Year
Tax Paid
Assessed Value
2024
$15,124
$723,599

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Worthington Federal Bank
Commercial
$520,000
No
First
Aug 17, 2020
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$461,984
$877,016
65%
35%
$3,118/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$3,118/mo
$-1,098/mo
1.8%

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...

4725 Washburn Avenue | Property Details | No Agent List