Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from , its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
main property photo 0
main property photo 1
main property photo 2
main property photo 3
main property photo 4
main property photo 5
main property photo 6
main property photo 7
main property photo 8
main property photo 9
main property photo 10
main property photo 11
main property photo 12
main property photo 13
main property photo 14
main property photo 15
main property photo 16
main property photo 17
main property photo 18
main property photo 19
main property photo 20
main property photo 21
main property photo 22
main property photo 23
main property photo 24
main property photo 25
main property photo 26
main property photo 27
main property photo 28
main property photo 29
main property photo 30
main property photo 31
main property photo 32
main property photo 33
main property photo 34
main property photo 35
View All (36)
property photo 1
property photo 2
property photo 3
115 Merritt St , Fort Worth, TX 76114
$2,500,000
Est. Payment: $12,871.09/mo
12 Bed
14 Bath
8400 Sqft
Status: active | Days on site: 98
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
Agent profile image
Harrison Lilly
View agent profile
Email
Call

House Description

The Merritt Condominiums is a brand new 36-unit condo development in the heart of The River District! 115 Merritt St includes (4) 1bed, 1 bath and (4) 2bed, 2.5bath units, ranging from 650-1200sqft and 100% leased. Property is perfectly positioned minutes from downtown Fort Worth, Cultural District and Fort Worth Stockyards. Zoned MU-1, each unit is thoughtfully designed for efficient, comfortable living - ideal for individuals searching for a lock-and-leave lifestyle. Minimal maintenance for investors seeking a prime opportunity to own income-producing property in a high-demand area. The location and layout make these units excellent candidates for long-term leasing or short-term rental strategies. Zoning allows for fully legal Airbnb operations in the city of Fort Worth! Additional buildings are continuing to be leased and can be purchased individually or as a package. Reach out for more information!
Show more

Highlights

Listed by Ross Utley , and Kalyn Mckittrick , League Real Estate , North Texas Real Estate Information Systems

Property Type

Multi-Family
Lot/Acreage
0.98

HOA Fee

173 Monthly

Year Built

2025

County

Tarrant

 Neighborhood

Hassett Gardens Add

 School District

Castleberry ISD

Listing ID

21268353

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bedrooms:12
  • ▪ Bathrooms:14
  • ▪ Full Bathrooms:12
  • ▪ 1/2 Bathrooms:4
Appliances:Dishwasher, Disposal, Electric Range, Gas Water Heater, Microwave, Refrigerator, Tankless Water Heater
Air Cond:Central Air
Fireplaces:Living Room
Floor:Luxury Vinyl Plank,Tile
Other:
  • ▪ Additional:Cable TV Available, Decorative Lighting, High Speed Internet Available, Kitchen Island, Multiple Staircases, Pantry, Walk-In Closet(s)

Exterior Features

Lot:.5 to < 1 Acre
Lot Dimensions:166X256
Garage Capacity:8
Roof:Composition
Others:
  • ▪ Additional:Balcony, Covered Patio/Porch, New Construction - Complete
Parking Features:Common,Concrete,Lighted,On Site,Open,Parking Lot
Principal Interest
$12,871
Taxes
$1,594
HOA
$173

Home Price

$2,500,000

Loan Details

30 yrs
6.674%

Down Payment

20%
$500,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$12,871.09

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $12,871.09 $1,593.75 $173.00 $14,637.84
Yearly $154,453.03 $19,125.00 $2,076.00 $175,654.03
Total $4,633,590.85 $573,750.00 $62,280.00 $5,269,620.85

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Fort Worth, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-24T19:21:47.893Z

© 2026 North Texas Real Estate Information Systems