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

$1,153,000

NAL Estimated Property Value

604 N Bailey Avenue, Fort Worth, TX, 76107

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,322 Sq Ft
price_per_sqft$273.93 / sqft
Year BuiltBuilt in 1946

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan, Tankless Water Heater, Gas Water Heater, Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Wood

Exterior

Exterior FeaturesFire Pit, Rain Gutters
Lot Size18,448 sqft

Building Information

Year Built1946
Stories1
Garage Spaces2

Land Information

APN8810-15-4-10
Lot Number4
SubdivisionCrestwood Addition
Land UseResidential
Legal DescriptionCRESTWOOD ADDITION BLOCK 15 LOT 4 LESS 25X62X67 TRI
Census Tract102102
Assessed Land Value$289,500
Assessed Improvement Value$546,157
Assessment Year2025

About this property

Spectacular residence on a large lot in Fort Worth's prestigious Crestwood neighborhood. Open concept, eat in kitchen overlooks the magnificent backyard deck and fireplace. Master plus two guest bedrooms downstairs as well as the study. Up the swirling staircase is a private guest suite complete with a living area, wet bar, bedroom, bath and workspace. Well-appointed throughout, no detail left unattended! New gas cooktop, primary AC unit replaced in 2020, chilled beverage drawers in the bar, custom cabinets and master closet, oversized garage, beautifully landscaped, whole house standby generator with cellular connection. Impact resistant concrete tile roof. Three fireplaces in living, master and the back deck.

Investor Tools

Property Icon
$1,153,000
Estimated Property Value
$371,554Estimated Mortgage Balance
$781,446Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,918 /month
Positive
Cash Flow Estimate:
$2,306 /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
$1,476/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,953
$835,657
2025
$289,500
$546,157
$835,657
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,953
$835,657

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$410,000
No
First
Jun 1, 2021
Jul 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$371,554
$781,446
67%
32%
$2,459/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,459/mo
$-439/mo
2.1%

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...