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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$169,900

829 W Beddell St, Fort Worth, TX, 76115

$208,076 ARVInfo
On MarketInfo
Just AddedInfo
Beds2 Beds
Baths1 Bath
Baths1,332 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$127.55 / sqft
Year BuiltBuilt in 1930

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available

Exterior

Lot Size10,193 sqft

Building Information

Year Built1930
Stories1
Garage Spaces2

Land Information

APN39570---20---19---20
Lot Number19-20
SubdivisionSouth Side Addition-Ft Worth
Land UseResidential
Legal DescriptionSOUTH SIDE ADDITION-FT WORTH BLOCK 20 LOT 19 & 20
Census Tract104702
Assessed Land Value$45,193
Assessed Improvement Value$163,919
Assessment Year2026

About this property

Traditional Craftsman style home situated on a double lot is waiting for your creative vision and ideas! Featuring large rooms throughout, formal living and dining area, large kitchen and three spacious bedrooms...being sold AS-IS with vacant lot next door included, (survey in documents). Perfect for someone to add on, or in need of storage or extra parking. This diamond in the rough is ready to shine and would be perfect for Investors or Handy homeowner looking for an excellent value! Blind offers will not be considered...

Investor Tools

$508Estimated Mortgage Balance
$208,604Estimated Equity
99% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$208,075
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,255 /month
Positive
Cash Flow Estimate:
$418 /month

Interested in this property?

Alonzo Luna

RE/MAX Associates of Arlington

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$309/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,660
$209,112
2026
$45,193
$163,919
$209,112
No

Tax History

Year
Tax Paid
Assessed Value
2026
$2,660
$209,112

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mountcastle Mtg Corp
Fha
$35,705
Yes
First
Jan 9, 1997
Feb 2027

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$508
$208,604
99%
0%
$215/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$215/mo
+$1,205/mo
8.1%

City: Fort Worth