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

$223,000

NAL Estimated Property Value

731 Samuels Ave, Fort Worth, TX, 76102

$289,900 ARVInfo
Off MarketInfo
CommercialInfo
Beds3 Beds
Baths1 Bath
Baths2,540 Sq Ft
price_per_sqft$708.66 / sqft
Year BuiltBuilt in 1865

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
FlooringWood

Exterior

Lot Size1.39 acres

Building Information

Year Built1975
Stories2
Garage Spaces2

Land Information

APN26990--4C
Lot Number4C
SubdivisionMulligan Addition
Land UseResidential
Legal DescriptionMULLIGAN ADDITION LOT 4C
Census Tract123200
Assessed Land Value$60,760
Assessed Improvement Value$128,824
Assessment Year2025

About this property

RIVER FRONT Excellent investor, development, or residential opportunity to acquire ±1.472 acres of land with a ±2,540 SF historical residential home located directly on The Trinity River. Built circa 1865, this home is known as the David Chapman Bennett House. The current owners purchased it in 1997 and have done an amazing restoration! Careful attention to period-specific details were considered and show throughout the home. The grounds have been lovingly and beautifully landscaped, while also being cleared along the river. Original carriage house has been restored. Very rare opportunity to own a piece of history with amazing potential.

Investor Tools

Property Icon
$223,000
Estimated Property Value
$0Estimated Mortgage Balance
$223,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$289,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,800 /month
Positive
Cash Flow Estimate:
$3,600 /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
$530/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,240
$189,584
2025
$60,760
$128,824
$189,584
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,240
$189,584

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$223,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
N/A
+$2,490/mo
13.4%

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...

731 Samuels Ave | Property Details | No Agent List