1view

Owner Contacts

$459,000

NAL Estimated Property Value

11912 Carlin Drive, Fort Worth, TX, 76108

Off Market

4 Beds

3 Bath

3,064 Sq Ft

$146.77 / sqft

Built in 2012

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting, Private Yard

Lot Size7,836 sqft

Building Information

Year Built2012

Stories2

Garage Spaces3

Land Information

APN24103M-E-9

Lot Number9

SubdivisionLive Oak Creek

Land UseResidential

Legal DescriptionLIVE OAK CREEK BLOCK E LOT 9

Census Tract114207

Assessed Land Value$75,000

Assessed Improvement Value$321,777

Assessment Year2025

About this property

BEAUTIFUL Large Home in west Fort Worth! 2 Living Spaces and plenty of room for entertaining inside and out. Open Concept in Main Living Area and Kitchen Space with Large Island and plenty of room for cooking and comfortable daily living. Master Bedroom on First Floor features beautiful Bay Windows. Separate Shower and Water Closet in Master allows for Privacy. Office or Playroom on First Floor separated from Living Areas allowing for Minimal Noise Interruption. Second Floor boasts very Large Bonus Room that can be used as a Home Theatre, Game Room, 2nd Living Area, or anything else! Surround Speakers, Amp., Sub, TV Stand, Blue Ray, AND 70'+ TV Stays in this room! 3 Bedrooms Upstairs allow for privacy between Master and other Beds. Jack and Jill Bathroom Upstairs is Convenient for Use among all Bedrooms Upstairs. Covered Patio and Open Backyard. Large Attic Space for Storage. 2 AC Units. Uplighting Front of House. Beautiful Community Pool, Splashpad, and new Playground. So Much More!

Investor Tools

$459,000

Estimated Property Value

$416,034Estimated Mortgage Balance

$42,966Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,754 /month

Positive

Cash Flow Estimate:

$918 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,112/month

$350/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,049

$396,777

2025

$75,000

$321,777

$396,777

Tax History

Year

Tax Paid

Assessed Value

2024

$11,049

$396,777

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Navy Fcu

$449,700

Yes

First

May 2, 2022

Jun 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$416,034

$42,966

91%

$2,697/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$3,047/mo

$-662/mo

6.2%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area