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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$708,112

NAL Estimated Property Value

12003 Rachel Lea Lane, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths3,011 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$164.4 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Water Softener, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Lighting
Lot Size43,120 sqft

Building Information

Year Built2005
Stories2
Garage Spaces3

Land Information

APN44733J-3-18
Lot Number18
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 3 LOT 18
Census Tract114105
Assessed Land Value$130,244
Assessed Improvement Value$577,868
Assessment Year2025

About this property

Beautiful custom home in highly desired Vista Ranch! Located in a quiet cul-de-sac, this acre lot is prime location! Detailed finish out including lovely beamed ceilings and gorgeous wood work, plus it's move in ready! 3011sf ~ 4BR ~ 2BA ~ 3 car garage ~ One and a half story, great floorplan! Game room AND media room upstairs! Private backyard is perfect for relaxing and boasts an awesome pool with plenty of decking, as well as a large covered back patio with built in grill! VR is the best possible location for wanting some space to breathe, but not too far away from the essentials! Unincorporated Tarrant county, so no city taxes. Private well, so no water bills! Northwest ISD is the icing on the cake!

Investor Tools

Property Icon
$708,112
Estimated Property Value
$425,859Estimated Mortgage Balance
$282,253Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,249 /month
Positive
Cash Flow Estimate:
$1,416 /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
$568/month
$350/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,275
$708,112
2025
$130,244
$577,868
$708,112
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,275
$708,112

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$477,400
No
First
Oct 7, 2020
Nov 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$425,859
$282,253
39%
60%
$2,863/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$3,213/mo
+$147/mo
5.7%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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...

12003 Rachel Lea Lane | Property Details | No Agent List