Welcome to 12654 Lillybrook Lane in Fort Worth—an income-producing property with a tenant in place starting April 1, offering immediate cash flow from day one. This well-maintained home features key system updates already completed, helping minimize near-term expenses and simplify ownership. Major improvements include a recently replaced HVAC system (2025), new carpet (2026), and updated roof and fence (2017), giving investors added confidence in the property’s condition. …
| Room | Level | Size |
|---|---|---|
| Living Room | Main | 14 x 15 |
| Bedroom | Main | 10 x 11 |
| Bedroom | Main | 11 x 10 |
| Bedroom | Main | 11 x 11 |
| Primary Bedroom | Main | 15 x 14 |
| Type | Single Family Residence |
| County | Tarrant |
| Lot | 0.191 ac (8,319.96 sqft) |
| HOA | $550 / Annually |
| Annual Tax | $8,422 |
| Days on Market | 12 |
| District | Northwest ISD |
| Elementary | Kay Granger |
| Middle | John M Tidwell |
| High School | Byron Nelson |
| P&I (6.875%) | $2,228 |
| Est. Tax | $702 |
| HOA | $46 |
| Est. Total | $2,976/mo |
Welcome to 12654 Lillybrook Lane in Fort Worth—an income-producing property with a tenant in place starting April 1, offering immediate cash flow from day one. This well-maintained home features key system updates already completed, helping minimize near-term expenses and simplify ownership. Major improvements include a recently replaced HVAC system (2025), new carpet (2026), and updated roof and fence (2017), giving investors added confidence in the property’s condition. With a tenant already secured and the heavy lifting done, this is a true turnkey rental. Ideal for investors seeking a stabilized asset with reduced upfront capital needs and a streamlined transition into ownership. 3D Tour Available
Property Type
Residential
Sub Type
Single Family Residence
Status
Active
Bedrooms
4
Full Baths
2
Living Area
2,257 sqft
Lot Size
8,319.96 sqft
Lot (acres)
0.191
Garage
2 spaces
$188/sqft
Stories
1
Year Built
2004
Subdivision
Mc Pherson Ranch| Room | Level | Size |
|---|---|---|
| Living Room | Main | 14 x 15 |
| Bedroom | Main | 10 x 11 |
| Bedroom | Main | 11 x 10 |
| Bedroom | Main | 11 x 11 |
| Primary Bedroom | Main | 15 x 14 |
School District
Northwest ISDElementary
Kay Granger
Middle / Jr High
John M Tidwell
High School
Byron Nelson
Launch 3D Virtual Tour
Opens interactive tour in a new tab
HOA Fee
$550 / Annually
HOA Name
McPherson Ranch HOA
Annual Tax
$8,422
HOA Includes
MaintenanceGrounds,MaintenanceStructure
Total Principal
$339,200
Total Interest
$462,989
Total Loan Payment
$802,189
Payoff Date
May 2056
Est. Payment
$3,153
/month
Estimated only. Does not guarantee loan approval. Contact a licensed lender for accurate rates and terms. Rates change daily.
View Online
https://realtorkonda.com/property/fort-worth-tx/mc-pherson-ranch/12645-lillybrook-lane-76244
Contact: (469) 854-1352 · realtorkonda@gmail.com
Listed by Amanda Monaco · Compass RE Texas, LLC · 469-485-7806
IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but is not guaranteed accurate by the MLS or NTREIS. © 2026 NTREIS. All rights reserved. Last updated Apr 1, 2026.
Listing Agent
Amanda Monaco
Compass RE Texas, LLC