B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$272,000

NAL Estimated Property Value

12109 Rolling Ridge Dr, Fort Worth, TX, 76028

Off Market

3 Beds

2 Bath

1,562 Sq Ft

Single Family Residence

$179.26 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

Exterior

Lot Size4,996 sqft

Building Information

Year Built2005

Stories1

Garage Spaces2

Land Information

APN37933C-4-3

Lot Number3

SubdivisionShadow Glen Estates

Land UseResidential

Legal DescriptionSHADOW GLEN ESTATES BLOCK 4 LOT 3

Census Tract111204

Assessed Land Value$50,000

Assessed Improvement Value$199,816

Assessment Year2025

About this property

Meticulously maintained & impressively updated home with attention to detail. Inviting, spacious foyer showcases elegant, wood like laminate flooring that covers the main areas. Kitchen boasts of abundant cabinets & countertops, nice pantry and bay windows. The recently replaced Fridgidaire appliances make cooking for the holiday and everyday a breeze. Enjoy smart features & automations in this home. Turn on your systems with a press of a button on your smart phone while you're away. Fresh paint inside and out. So much storage in this home, you can actually park your cars in the garage! Extended 10x10 slab on the back covered patio. Cherry on top- No HOA! Home is great for first time buyers or downsizing. This home is part of the acclaimed Burleson ISD, a short drive to historic Old Town Burleson, and 15 minutes to Ft Worth. This home is convenient to I 35W for easy daily commute in and around our DFW Metro. Please see 3D virtual tour for layout of home.

Investor Tools

$272,000

Estimated Property Value

$255,911Estimated Mortgage Balance

$16,089Estimated Equity

5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,680 /month

Positive

Cash Flow Estimate:

$560 /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

$319/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,469

$249,816

2025

$50,000

$199,816

$249,816

Tax History

Year

Tax Paid

Assessed Value

2024

$2,469

$249,816

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wells Fargo Bank Na

Conventional

$266,750

First

Feb 1, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$255,911

$16,089

94%

$1,600/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,020/mo

$1,600/mo

+$420/mo

8.9%

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