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

$549,000

NAL Estimated Property Value

916 Isbell Rd, Fort Worth, TX, 76114

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths3,684 Sq Ft
price_per_sqft$0.44 / sqft
Year BuiltBuilt in 1983

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesNone
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size14,505 sqft

Building Information

Year Built1983
Stories2

Land Information

APN-3870---15---21A--20
Lot Number21A,2A2
SubdivisionBrookside Annex
Land UseResidential
Legal DescriptionBROOKSIDE ANNEX BLOCK 15 LOT 21A & 2A2
Census Tract100700
Assessed Land Value$58,662
Assessed Improvement Value$414,659
Assessment Year2025

About this property

Multiple offers received. Deadline Sunday June 30th at 10am. Discover your next great investment property, 4 units total, each with 3 bedrooms, 1 bath, Kitchen dining room and living room. Storage unit and privacy fence in the back yard. Near Stockyards, River District, minutes from downtown Fort Worth.

Investor Tools

Property Icon
$549,000
Estimated Property Value
$582,054Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,294 /month
Positive
Cash Flow Estimate:
$1,098 /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
$1,187/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,494
$473,321
2025
$58,662
$414,659
$473,321
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,494
$473,321

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$598,951
Yes
First
Oct 25, 2024
Nov 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$582,054
N/A
0%
106%
$3,592/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$3,592/mo
$-1,665/mo
4.2%

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...

916 Isbell Rd | Property Details | No Agent List