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

3148 Rogers Ave Unit 3 , Fort Worth, TX 76109
$650,000
Est. Payment: $3,346.48/mo
4 Bed
3 Bath
1620 Sqft
Status: active | Days on site: 59
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.

House Description

GREAT LOCATION!! Location! Location! Excellent investment opportunity or owner occupants just one block from TCU with multiple income-producing units. Property includes a 2-bedroom main residence, a recently updated detached 1-bedroom unit, and a 1-bedroom garage apartment, offering a total of three residential units.The main house features an open floor plan with an inviting eat-in kitchen, creating a functional and welcoming living space. The detached 1 bedroom unit has been recently updated and offers a cozy, charming kitchen that enhances its appeal to tenants or guests.The garage apartment is currently vacant but was leased for $700 month and offers an estimated market rent (ARV) of approximately $1,450 month, providing significant upside potential for increased cash flow.Additional features include a fenced yard, off-street parking, and a detached garage with two parking spaces. Conveniently located near TCU, University Park Village, the Fort Worth Zoo, shopping, dining, and major thoroughfares.Ideal for investors seeking strong rental potential or owner-occupants looking to offset housing expenses with additional income. Buyer to verify all measurements, zoning, uses, and rental information.

Highlights

Listed by Lisa Bradberry , and Judith Droguett , League Real Estate , North Texas Real Estate Information Systems

Property Type

Multi-Family

Lot/Acreage
0.14

Year Built

1939

County

Tarrant

Neighborhood

Weatherford P R Add

School District

Fort Worth ISD

Listing ID

21309779

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:4
  • Bathrooms:3
  • Full Bathrooms:3
Appliances:Dryer, Electric Oven, Electric Water Heater, Gas Oven, Gas Range, Plumbed For Gas in Kitchen, Washer
Air Cond:Ceiling Fan(s),Window Unit(s)
Fireplaces:Wood Burning
Floor:Carpet,Ceramic Tile,Vinyl,Wood
Other:
  • Additional:Chandelier, Decorative Lighting, High Speed Internet Available

Exterior Features

Lot:Corner Lot,Lrg. Backyard Grass
Garage Capacity:5
Roof:Shingle
Others:
  • Additional:Private Yard, Preowned
Parking Features:On Street
Principal Interest
$3,346
Taxes
$447

Home Price

$650,000

Loan Details

30 yrs
6.674%

Down Payment

20%
$130,000
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:
$3,346.48

Principal

Taxes

Principal Taxes HOA Total
Monthly $3,346.48 $447.08 $0.00 $3,793.57
Yearly $40,157.79 $5,365.00 $0.00 $45,522.79
Total $1,204,733.62 $160,950.00 $0.00 $1,365,683.62

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: 2026-08-24T21:21:41.390Z

© 2026 North Texas Real Estate Information Systems