Main Residence
Primary Living Space
3 bedrooms
1 bathroom
Approximately 1,108 SF
Built circa 1930
Projected rent: $2,100
Currently vacant
Fort Worth Investment Opportunity
Main residence.
Main residence.
Detached income apartment.
1410 Circle Park Blvd • Fort Worth, Texas 76164
Projected Gross Rental Income: $38,400 Annually
A three-bedroom main residence plus a detached upstairs garage apartment—positioned minutes from the Fort Worth Stockyards, Downtown, Panther Island and Trinity Trails.
Projected combined gross rent: $3,200 per month • Property currently vacant
2
Living Spaces
±1,700
Combined Square Feet
$3,200
Projected Monthly Rent
$38,400
Projected Annual Rent
The Opportunity
More than a house—an adaptable income property.
This Fort Worth property combines a three-bedroom main residence with a detached upstairs garage apartment. That creates options for a traditional investor, an owner-occupant who wants rental income, or a buyer seeking flexible space for family, guests or a private office.
The apartment has separate electric service while both residences share one water line. Because the property is vacant, a buyer can establish new leases, complete upgrades or occupy one unit immediately, subject to closing and verification.
Property Configuration
Two distinct living spaces.
The current configuration expands the property's usefulness beyond a standard single-family home.
Garage Apartment
Detached upstairs apartment with approximately 600 square feet and separate electric service. Apartment photos can be added when available.
Secondary Residence
Detached Upstairs Apartment
Approximately 600 SF
Separate electric meter
Shared water service
Private living space
Projected rent: $1,100
Investor flexibility
Financial Overview
Projected income at a glance.
Adjust the purchase price, down payment and interest rate to estimate a principal-and-interest payment. Taxes, insurance and other ownership costs are not included.
Projected Rent Schedule
Main residence
$2,100/month
Garage apartment
$1,100/month
Total monthly rent
$3,200
Projected Gross Annual Income
$38,400
Interactive Financing Estimate
Estimated monthly principal and interest
$0
Illustrative estimate only. Excludes taxes, insurance, PMI,
utilities, repairs and reserves.
Ownership Strategies
Three ways a buyer could use the property.
01
Traditional Investment
Lease both spaces and pursue two sources of gross rental income from one property.
02
Owner-Occupant
Live in the main residence and rent the apartment to help offset ownership costs.
03
Flexible Living
Use the secondary space for family, guests, an office or another lawful residential purpose.
Main Residence Gallery
Explore the front house.
Current listing photographs show the main residence. The gallery can be expanded when garage-apartment photos are available.
Front Exterior
Interior View
Hardwood Floors
Living Space
Additional Interior
Fort Worth Location
Close to the places that drive demand.
Nearby Destinations
- Fort Worth Stockyards
- Downtown Fort Worth
- Sundance Square
- Trinity Trails
- Panther Island
- Tarrant County College
- Northside Fort Worth
- Major highway access
Request Additional Information
Explore the potential of 1410 Circle Park Boulevard.
Request additional details, rental assumptions, a private tour or the complete investment package.
Important notice:
All measurements, rental projections, income figures, legal uses and
property details should be independently verified. No representation is
made regarding zoning, certificates of occupancy, accessory dwelling-unit
status, permits, rental licensing or investment performance. Gross-rent
figures do not account for taxes, insurance, maintenance, vacancy,
financing, utilities or reserves.