Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$462,000

NAL Estimated Property Value

12228 Willet Rd, Fort Worth, TX, 76052

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,655 Sq Ft
price_per_sqft$203.01 / sqft
Year BuiltBuilt in 2019

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
AppliancesSome Gas Appliances, Dishwasher, Gas Cooktop, Disposal, Gas Oven, Microwave, Plumbed For Gas, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Luxury Vinyl Plank

Exterior

Private PoolPrivate Pool
Exterior FeaturesLighting, Rain Gutters
Lot Size7,183 sqft

Building Information

Year Built2019
Garage Spaces2

Land Information

APN45694T-27-29
Lot Number29
SubdivisionWellington
Land UseResidential
Legal DescriptionWELLINGTON BLOCK 27 LOT 29
Census Tract114110
Assessed Land Value$100,000
Assessed Improvement Value$359,931
Assessment Year2025

About this property

Buyer financing fell through! Meticulous, Beautiful and full of upgrades in the highly sought-after Northwest I.S.D. This 2655 SF single story home features a wide open floor plan, luxury plank flooring throughout, gorgeous granite counter tops, painted cabinets with under mount lighting, tons of cabinet and counter space, mud room, stainless steel appliances, fireplace, upgraded back splash, upgraded lighting throughout, 3 full baths with double sinks in the master and an over-sized shower, double sinks in the Jack and Jill bath, large secondary bedrooms, nice sized office up front, extended covered pack patio with beautiful ceramic tiles, epoxied over sized garage, radiant barrier, ceiling fans throughout, landscaping, sidewalk from back to front yard and more

Investor Tools

Property Icon
$462,000
Estimated Property Value
$392,258Estimated Mortgage Balance
$69,742Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,234 /month
Positive
Cash Flow Estimate:
$1,078 /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
$555/month
$650/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,347
$459,931
2025
$100,000
$359,931
$459,931
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,347
$459,931

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Herring Bank
Conventional
$424,000
No
First
May 12, 2022
Jun 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,258
$69,742
15%
85%
$2,543/mo

City: Fort Worth

12228 Willet Rd | Property Details | No Agent List