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
Street View of property
Street View

$265,000

NAL Estimated Property Value

5054 Cockrell Avenue, Fort Worth, TX, 76133

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,684 Sq Ft
price_per_sqft$157.36 / sqft
Year BuiltBuilt in 1956

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven
FlooringTile, Wood

Exterior

Lot Size9,374 sqft

Building Information

Year Built1956
Stories1
Garage Spaces2

Land Information

APN47165-39-18
Lot Number18
SubdivisionWilshire Addition
Land UseResidential
Legal DescriptionWILSHIRE ADDITION BLOCK 39 LOT 18
Census Tract105600
Assessed Land Value$35,000
Assessed Improvement Value$220,374
Assessment Year2025

About this property

Absolutely charming 1950's gem with the ideal blend of vintage character and modern comfort. Beautiful hardwood floors in the living spaces and bedrooms, and the timeless craftmanship that defines the era. Plantation shutters and a large window allow beautiful natural light to fill the living room. The spacious floorplan includes a large kitchen and dining area perfect for entertaining. The interior has been freshly painted, and the roof was replaced January 2026. Outside step onto your large wooden deck that overlooks an expansive back yard. Gardeners will love the greenhouse and small storage unit that say with the property. An ideal location for commuters, freeway access is unbeatable and all your shopping and dining needs can be met around the corner. The 2 car garage is a great bonus for the age of the home and offers both parking and storage. Come see this jewel box of a home today!

Investor Tools

Property Icon
$265,000
Estimated Property Value
$177,621Estimated Mortgage Balance
$87,379Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /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
$588/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,730
$255,374
2025
$35,000
$220,374
$255,374
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,730
$255,374

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Intercap Lending
Conventional
$196,000
No
First
Jun 30, 2021
Jul 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,621
$87,379
32%
67%
$1,176/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,176/mo
+$844/mo
9.1%

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...

5054 Cockrell Avenue | Property Details | No Agent List