Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$485,000

NAL Estimated Property Value

12828 Honey Locust Cir, Fort Worth, TX, 76040

Off Market

4 Beds

4 Bath

2,838 Sq Ft

Single Family Residence

$186.75 / sqft

Built in 1999

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Gas Oven, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size5,249 sqft

Building Information

Year Built1999

Stories2

Garage Spaces2

Land Information

APN40456H-B-31

Lot Number31

SubdivisionStone Wood Addition

Land UseResidential

Legal DescriptionSTONE WOOD ADDITION BLOCK B LOT 31

Census Tract106524

Assessed Land Value$80,000

Assessed Improvement Value$395,733

Assessment Year2025

About this property

Beautiful 4 bedroom 3.5 bath, two-story nestled beneath mature trees in Hurst-Euless-Bedford ISD! Beautiful, spacious home & sure to impress, this home features wide plank wood flooring, granite countertops & so much more. Lots of natural light throughout. Stacked formal living & dining area located at the front of the home. The family room is anchored by fireplace & opens to a large eat-in kitchen featuring granite counters, a pantry & stainless steel appliances. Private Primary retreat is tucked away at the back of the house and offers a walk-in closet & a luxurious ensuite bath with double sinks, a relaxing soaking tub & a separate shower. Upstairs you will find a game room & 3 secondary bedrooms with 2 full baths. Relax & enjoy the beautiful backyard on the large covered patio. Foundation repair completed. 7 year warranty water heater. 27 year warranty on the roof. Act Fast & Don't Miss this Gem!

Investor Tools

$485,000

Estimated Property Value

$451,909Estimated Mortgage Balance

$33,091Estimated Equity

6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,180 /month

Positive

Cash Flow Estimate:

$1,060 /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

$835/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,594

$475,733

2025

$80,000

$395,733

$475,733

Tax History

Year

Tax Paid

Assessed Value

2024

$7,594

$475,733

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$468,000

First

Jun 11, 2024

Jul 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$451,909

$33,091

93%

$2,806/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,385/mo

$2,806/mo

$-421/mo

5.9%

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