6view

Owner Contacts

$336,000

NAL Estimated Property Value

2212 Frosted Willow Ln, Fort Worth, TX, 76177

Off Market

3 Beds

2 Bath

1,602 Sq Ft

$230.9 / sqft

Built in 2009

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave

FlooringCarpet, Vinyl

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size5,497 sqft

Building Information

Year Built2009

Stories1

Garage Spaces2

Land Information

APN41478A-25-32

Lot Number32

SubdivisionTehama Ridge

Land UseResidential

Legal DescriptionTEHAMA RIDGE BLOCK 25 LOT 32

Census Tract113931

Assessed Land Value$75,000

Assessed Improvement Value$228,441

Assessment Year2025

About this property

This 3 bedroom, 2 bath home has been PRISTINELY MAINTAINED AND UPDATED! The open floor plan greets you with tall ceilings in the open kitchen, dining, and living area that is perfect for entertaining. The gas fireplace with logs brings extra warmth to the living area. The split floor plan allows for optimal privacy with two bedrooms at the front of the house and the large primary at the back of the house. Primary bedroom boasts a walk-in closet, ensuite bathroom with double sinks, soaking tub, and separate shower. The serene screened-in back porch offers the perfect oasis for morning coffee or dining al fresco. Upgrades include: SS kitchen appliances (2022), new interior paint (2022), HVAC and thermostat (2020), water heater (2020), roof and gutters (2021), Rachio weather intelligent sprinkler system controller, luxury vinyl flooring and carpet (2019), quartz countertops, sinks and faucets in kitchen and bathrooms (2021) and more! HOA includes a park, playground and pool!

Investor Tools

$336,000

Estimated Property Value

$287,368Estimated Mortgage Balance

$48,632Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,219 /month

Positive

Cash Flow Estimate:

$740 /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

$386/month

$287/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,947

$303,441

2025

$75,000

$228,441

$303,441

Tax History

Year

Tax Paid

Assessed Value

2024

$2,947

$303,441

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nbkc Bank

Conventional

$297,600

First

Jun 21, 2024

Jul 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$287,368

$48,632

14%

86%

$1,785/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,480/mo

$2,072/mo

+$408/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