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
Main property image
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$749,900

12031 Rachel Lea Ln, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths3,158 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$237.46 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerHigh Equity

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
FlooringCeramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Garden
Lot Size1.04 acres

Building Information

Year Built2005
Garage Spaces3

Land Information

APN44733J-5-11
Lot Number11
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 5 LOT 11
Census Tract114105
Assessed Land Value$132,422
Assessed Improvement Value$560,200
Assessment Year2025

About this property

Experience refined living in this stunning Vista Ranch estate! This 4 bed, 3 bath, 5 garage space residence offers an unparalleled blend of luxury & comfort. Plantation shutters grace the interior windows, while over $100,000 in recent upgrades provide peace of mind & luxury. The home's layout is exactly what you've been looking for: a private, secluded, & generous Primary suite that includes a large walk-in closet with built-in drawers, Stone Wall shower, jetted tub, custom cabinetry (2022), & upgraded granite countertops. Don't miss the view of the backyard! 2 secondary bedrooms are located along the hallway on the opposite side of the home & have easy access to the hall bathroom. Upstairs you'll find a giant game room, or man-cave, along with the 4th bedroom & a full bath! The chef's kitchen, updated in 2017, is a culinary enthusiast's dream. Updated appliances including a Bosch Dishwasher, electric oven, microwave, & a 5 burner gas cooktop. The kitchen also features a breakfast bar, step-in pantry, Quartz counters, & under-mount sink. Step out back to relax on the wide, covered patio, with motorized drop shade (2023), that overlooks the incredible Beach Entry pool - remodeled & updated in 2023. Beyond the attached, side-entry, three-car garage, discover a substantial 30x30 detached garage with electricity, presenting endless possibilities for hobbies, storage, or just two more garage spaces! Plus there's plenty of parking space for an RV, hobby vehicles, or guests. The enormous backyard is highlighted by wrought iron fencing that encloses your backyard oasis, manicured landscaping, a flourishing fruit orchard, a raised garden, & thoughtfully improved drainage. So many upgrades & improvements including: 2 heat-pump HVAC systems (2020), new roof (2024), & a rare heat-pump H2O heater (2021). Award winning Northwest ISD! MUCH lower taxes than in many areas! Plus, save money with your own well! This is a MUST SEE! Schedule today!

Investor Tools

Property Icon
$725,000
Estimated Property Value
$400,000Estimated Mortgage Balance
$332,643Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,499 /month
Positive
Cash Flow Estimate:
$1,500 /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
$557/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,053
$692,622
2025
$132,422
$560,200
$692,622
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,053
$692,622

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$400,000
No
First
Apr 15, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,357
$332,643
45%
54%
$2,399/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,899/mo
+$461/mo
5.6%

Learn About the Market: Opportunity in Texas

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

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

12031 Rachel Lea Ln | Property Details | No Agent List