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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$212,000

NAL Estimated Property Value

5625 Donnelly Avenue, Fort Worth, TX, 76107

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths1,120 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$89.29 / sqft
Year BuiltBuilt in 1945

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesGas Range
FlooringWood

Exterior

Exterior FeaturesAwning(s), Private Yard
Lot Size6,247 sqft

Building Information

Year Built1945
Stories1
Garage Spaces2

Land Information

APN-6980--183---13---20
Lot Number13-14
SubdivisionChamberlain Arlington Hts 1st
Land UseResidential
Legal DescriptionCHAMBERLAIN ARLINGTON HTS 1ST BLOCK 183 LOT 13 & 14
Census Tract102500
Assessed Land Value$56,250
Assessed Improvement Value$69,715
Assessment Year2025

About this property

MULTIPLE OFFERS will be presented Saturday the 2nd after 4:00. 1945. House needs a complete remodel. Bones are there for the nostalgic. Property has been vacant since 2016. Utilities ARE NOT ON and will not be activated by owner. Buyer and Agent urged to do their due diligence. House will be sold AS IS. Property is inherited property, owner is in no position to do any repairs, please make offers with that in mind. Owner has not lived in the property. 1945 built home few double paned windows installed but that is the only updating done. The huge over-sized garage is crammed packed, peak in from side door. DO NOT attempt to open the front overhead door it is off the hinges. Be careful of flying wasps. I can't local the nests to remove.

Investor Tools

Property Icon
$212,000
Estimated Property Value
$123,591Estimated Mortgage Balance
$88,409Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /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
$324/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,826
$125,965
2025
$56,250
$69,715
$125,965
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,826
$125,965

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rosendo Rosales
Seller Carryback / Seller Financing / Seller Take-Back
$129,900
No
First
Sep 23, 2023
Sep 2043

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$123,591
$88,409
41%
58%
$779/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$779/mo
+$1,241/mo
11.4%

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...

5625 Donnelly Avenue | Property Details | No Agent List