2view

Owner Contacts

$533,001

NAL Estimated Property Value

12216 Beatrice Dr, Fort Worth, TX, 76052

Off Market

4 Beds

3 Bath

3,168 Sq Ft

$145.17 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile

Exterior

Lot Size6,460 sqft

Building Information

Year Built2019

Garage Spaces2

Land Information

APN45694T-20-27

Lot Number27

SubdivisionWellington

Land UseResidential

Legal DescriptionWELLINGTON BLOCK 20 LOT 27

Census Tract114110

Assessed Land Value$100,000

Assessed Improvement Value$433,001

Assessment Year2025

About this property

Welcome to the BEST value in the picturesque and upscale Wellington community in sought after Northwest ISD! Grand floorplan with soaring ceilings, formal dining room, large home office, upstairs loft and private media room. Delightful cooks kitchen with huge island, tons of cabinet and counter space, walk in pantry and butlers pantry makes entertaining a breeze. Spacious living with high ceilings and stately corner fireplace complete the downstairs living-kitchen space. Elegant master suite located downstairs with light and airy bathroom, complete with garden tub, separate shower and huge master closet. Wood style tile flooring in living, kitchen & hallways for easy maintenance. Upstairs spacious media room for the movie or sports enthusiast. Brick exterior with rock accents and backyard covered patio with concrete extension. HOA includes full access to facilities, pool, park and walking trails...Media room or downstairs office could easily be used as 4th bedroom.

Investor Tools

$533,001

Estimated Property Value

$454,537Estimated Mortgage Balance

$78,464Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,198 /month

Positive

Cash Flow Estimate:

$1,066 /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

$642/month

$700/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,038

$533,001

2025

$100,000

$433,001

$533,001

Tax History

Year

Tax Paid

Assessed Value

2024

$5,038

$533,001

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

$459,900

Yes

First

Sep 2, 2025

Oct 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$454,537

$78,464

14%

85%

$2,758/mo

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