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

$386,000

NAL Estimated Property Value

4821 Pershing Avenue, Fort Worth, TX, 76107

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,196 Sq Ft
price_per_sqft$305.18 / sqft
Year BuiltBuilt in 1930

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Tankless Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesLighting, Garden
Lot Size6,247 sqft

Building Information

Year Built1930
Stories1
Garage Spaces2

Land Information

APN-6980---95---11---20
Lot Number11-12
SubdivisionChamberlain Arlington Hts 1st
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 1ST BLOCK 95 LOT 11 & 12
Census Tract102602
Assessed Land Value$153,750
Assessed Improvement Value$146,250
Assessment Year2025

About this property

Charming, light filled arts and crafts style home meets modern lifestyle. See list of numerous updates including both baths. Welcoming front porch is conducive to open air entertaining. Pizza anyone? The garden like backyard offers several seating areas, a pizza oven and built in grill. The flexible 2nd BR is used as a study and is complete with a murphy bed. The garage is currently used as a workshop and for storage. Desirable location for walking the neighborhood and convenient to shopping and highway access.

Investor Tools

Property Icon
$386,000
Estimated Property Value
$330,134Estimated Mortgage Balance
$55,866Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,316 /month
Positive
Cash Flow Estimate:
$772 /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
$683/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,269
$300,000
2025
$153,750
$146,250
$300,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,269
$300,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Beverly Jordan
Purchase Money Mortgage
$365,000
No
First
May 27, 2021
Nov 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,134
$55,866
14%
86%
$2,189/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$2,189/mo
$-659/mo
4.8%

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...

4821 Pershing Avenue | Property Details | No Agent List