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

$4,300,000

NAL Estimated Property Value

521 Samuels Ave, Fort Worth, TX, 76102

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths609 Sq Ft
ApartmentApartment
price_per_sqft$2.18 / sqft
Year BuiltBuilt in 2025

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator, Washer
FlooringLaminate

Exterior

Exterior FeaturesBalcony, Courtyard
Lot Size12,153 sqft

Building Information

Year Built2024

Land Information

APN3468N-1-1
Lot Number1
SubdivisionBrewer Hale Addition
Land UseCommercial
Legal DescriptionBREWER HALE ADDITION BLOCK 1 LOT 1
Census Tract123200
Assessed Land Value$321,592
Assessed Improvement Value$3,978,408
Assessment Year2025

About this property

Fall in love with The Harrison! Look-N-Lease and receive your first month’s rent, app, and admin for only $99. *With Approved Credit – See Leasing Consultant For Full Details* Now leasing in Uptown Fort Worth! This brand-new apartment community offers stylish living across from the Trinity River. With a variety of one-bedroom floor plans ranging from 609 to 956 square feet, and a spacious two-bedroom option at 1,095 square feet, there’s a layout to suit every lifestyle. Prices range from $1,325 to $2,050, depending on floor plan and location. Inside, each residence features quartz countertops, vaulted ceilings, walk-in closets, stainless steel appliances, full-size washer and dryer units, and ceiling fans for comfort year-round. Residents enjoy gated parking and elevator access, and pets are welcome too.

Investor Tools

Property Icon
$4,300,000
Estimated Property Value
$3,527,765Estimated Mortgage Balance
$772,235Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$25,800 /month
Positive
Cash Flow Estimate:
$8,600 /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
$2,382/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,080
$4,300,000
2025
$321,592
$3,978,408
$4,300,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,080
$4,300,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American National Bank & Trust
Commercial
$3,813,241
No
First
May 20, 2022
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,527,765
$772,235
17%
82%
$22,863/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...

521 Samuels Ave | Property Details | No Agent List