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
B+
NoAgentList RatingHow are grades calculated? Info

$724,000

12064 Vista Ranch Way, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,456 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$217.01 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Double Oven, Vented Exhaust Fan, Wine Cooler
FlooringCeramic Tile, Hardwood

Exterior

Exterior FeaturesBuilt-in Barbecue, Rain Gutters, Lighting, Outdoor Grill, Storage
Lot Size1.01 acres

Building Information

Year Built2005
Stories2
Garage Spaces3

Land Information

APN44733J-5-5
Lot Number5
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 5 LOT 5
Census Tract114105
Assessed Land Value$152,896
Assessed Improvement Value$570,720
Assessment Year2025

About this property

This is the home you have been looking for. Great floor plan with 4 bedrooms down and a bonus room with a half bath up. Expanded living area with an extension for the dining area with a built in wine bar. Entertain friends and family and enjoy all the amenities it has to offer. The patio has a wood burning fireplace with covered seating and a cooking area. There is also an open seating area where you can take in the views of the surrounding homes that all sit on a minimum of one acre. The large primary bedroom is at the back of the home and offers a large separate shower, two vanities, a soaker tub, and a large walk-in closet. There is an additional walk-in closet with a discreet sliding door from the primary bedroom. Two of the bedrooms have a Jack and Jill bathroom. The fourth bedroom is separated from the others on the far side of the house making this a perfect setup for a guest suite. The adjoining bathroom also has direct access to the expansive patio. Top all of this off with a 3 car garage and a brick workshop with a garage door and side entrance for your lawn equipment. The community also has a stocked fishing pond which can be seen in the aerial view.

Investor Tools

Property Icon
$724,000
Estimated Property Value
$300,000Estimated Mortgage Balance
$428,834Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /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
$524/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,665
$723,616
2025
$152,896
$570,720
$723,616
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,665
$723,616

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$300,000
No
First
Jun 27, 2025
Jul 2040

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$295,166
$428,834
59%
41%
$1,799/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,299/mo
+$1,061/mo
5.6%

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...

12064 Vista Ranch Way | Property Details | No Agent List