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

$252,000

NAL Estimated Property Value

5016 Donnelly Ave, Fort Worth, TX, 76107

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,208 Sq Ft
price_per_sqft$206.95 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator, Warming Drawer
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size6,247 sqft

Building Information

Year Built1950
Stories1

Land Information

APN-7000--503---31---20
Lot Number31-32
SubdivisionChamberlain Arlington Hts 2nd
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 2ND BLOCK 503 LOT 31 & 32
Census Tract102601
Assessed Land Value$25,000
Assessed Improvement Value$178,816
Assessment Year2025

About this property

Don't miss this charming bungalow with a NEW HVAC in the heart of Fort Worth in Chamberlain-Arlington Heights. You can WALK to Central Market, J Crew Factory, and dozens of restaurants. This home is move-in ready with enough space for everyone. The hardwood-look floors flow from the front living area to the kitchen and dining spaces in the back featuring BRAND NEW luxury vinyl flooring. All lighting has gotten an upgrade - to include matching fans with light kits, bathroom fixtures, and the modern lights in the kitchen and dining spaces. The kitchen feels fresh and on trend with their soft gray hue, hardware, stainless steel appliances, shaker style cabinets - and the gas stovetop that everyone wants! The interior just got a fresh coat of paint, so everything is a neutral, blank slate for your decor and vision for the home. The three bedrooms are all split, and the primary suite has an ensuite bathroom, walk-in closet, BRAND NEW carpet, and a door that leads to a huge open deck in the private and spacious backyard. Don't miss the 200 SF work shed! See agent for assumable VA loan details. Roof less than 10 years old!

Investor Tools

Property Icon
$252,000
Estimated Property Value
$236,570Estimated Mortgage Balance
$15,430Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /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
$486/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,573
$203,816
2025
$25,000
$178,816
$203,816
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,573
$203,816

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$237,600
No
First
Feb 12, 2026
Mar 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,570
$15,430
6%
94%
$1,425/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,425/mo
+$595/mo
9.6%

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...

5016 Donnelly Ave | Property Details | No Agent List