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
Street View of property
Street View

$412,000

2313 Frosted Willow Ln, Fort Worth, TX, 76177

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,400 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$175 / sqft
Year BuiltBuilt in 2014

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size7,667 sqft

Building Information

Year Built2014
Garage Spaces2

Land Information

APN41478A-10-28
Lot Number28
SubdivisionTehama Ridge
Land UseResidential
Legal DescriptionTEHAMA RIDGE BLOCK 10 LOT 28
Census Tract113931
Assessed Land Value$80,000
Assessed Improvement Value$312,798
Assessment Year2025

About this property

Welcome home to this beautifully maintained 4-bedroom, 2-bath retreat tucked at the end of a quiet cul-de-sac—where stunning views and peaceful living come together perfectly. With 2,400 sq. ft. of thoughtfully designed space, this Fort Worth gem offers both comfort and style in the highly desirable Tehama Ridge. Step inside to an inviting open floor plan that effortlessly connects the living room, kitchen, and dining area—ideal for gatherings or relaxed everyday living. The kitchen shines with granite countertops, a spacious island, stainless-steel appliances, and a gas cooktop, creating the perfect hub for cooking and entertaining. Just off the main living area, a dedicated office provides a private space for remote work or study. The primary suite features a walk-in closet and double vanity bath, while three additional bedrooms offer flexibility for family, guests, or hobbies. A cozy gas fireplace warms the living space, adding charm and comfort year-round. But the true showstopper is outside. Step onto the covered back patio and take in unbelievable views of the serene pond and lush greenbelt—your own peaceful escape right at home. The generous backyard and landscaping create a perfect setting for morning coffee, evening relaxation, or outdoor fun. Located in the acclaimed Northwest ISD, this community also offers fantastic amenities including a pool, playground, and catch-and-release pond. Everyday conveniences are close by with H-E-B just over two miles away, plus outdoor recreation at Bluestem Park less than two miles from your door. This cul-de-sac beauty blends modern comfort, natural scenery, and an unbeatable location—an amazing opportunity to enjoy the best of Fort Worth living.

Investor Tools

Property Icon
$412,000
Estimated Property Value
$332,000Estimated Mortgage Balance
$81,439Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /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
$558/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,641
$392,798
2025
$80,000
$312,798
$392,798
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,641
$392,798

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Mortgage Llc
Unknown
$332,000
No
First
Feb 12, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,561
$81,439
19%
80%
$1,991/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$2,291/mo
+$189/mo
7.2%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages

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 Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2313 Frosted Willow Ln | Property Details | No Agent List