Last 24 Hours
$130,000
2813 S Wesleyan Dr, Fort Worth, TX, 76105
$142,494 ARV
On Market
Just Added
3 Beds
1 Bath
1,004 Sq Ft
Single Family Residence
$129.48 / sqft
Built in 1949Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesSome Gas Appliances, Gas Range, Plumbed For Gas
FlooringConcrete, Wood
Exterior
Lot Size8,398 sqft
Building Information
Year Built1949
Stories1
Land Information
APN45760-7-G
Lot NumberG
SubdivisionWesleyan Hills
Land UseResidential
Legal DescriptionWESLEYAN HILLS BLOCK 7 LOT G
Census Tract104604
Assessed Land Value$25,200
Assessed Improvement Value$72,421
Assessment Year2025
About this property
Opportunity awaits! Situated on a deep lot with mature trees, this property offers plenty of potential for someone with the vision to make it their own. Conveniently located just off Highway 287, with easy access to shopping, commuting routes, and nearby Cobb Park. The Fort Worth skyline can be seen in the distance from the surrounding area. The home is in need of significant updates and repairs, making it an opportunity for those ready to take on a project. Bring your ideas and imagine the possibilities!
Investor Tools
$0Estimated Mortgage Balance
$167,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$142,493
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,002 /month
Positive
Cash Flow Estimate:
$334 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$70/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1
$97,621
2025
$25,200
$72,421
$97,621
Yes (2012)
Tax History
Year
Tax Paid
Assessed Value
2025
$1
$97,621
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$167,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
13.8%
12.4%