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

$933,000

NAL Estimated Property Value

12084 Alysse Way, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths5 Bath
Baths4,460 Sq Ft
price_per_sqft$170.4 / sqft
Year BuiltBuilt in 2008

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, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesFire Pit, Rain Gutters, Outdoor Grill
Lot Size1.00 acres

Building Information

Year Built2008
Stories2
Garage Spaces3

Land Information

APN44733J-14-17
Lot Number17
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 14 LOT 17
Census Tract114105
Assessed Land Value$152,559
Assessed Improvement Value$765,434
Assessment Year2025

About this property

Have a family member who needs to live close but still independent? This is it! No detail overlooked in this beautiful custom 4 bedroom 5 bath home PLUS 712 sq feet all brick Casita or pool house featuring bedroom, full bath & kitchenette*Main home boasts exquisite details including wood trim, executives home office, master and two en suite bedrooms down*Chefs kitchen with an abundance of storage, prep space, gas cooktop, pot filler*mud room storage to limit morning chaos*Upstairs gameroom with wet bar*media room*bedroom, full bath*upstairs back patio overlooks private backyard oasis*salt water pool, spa*porte cochere*fenced*basketball court*storm shelter*back patio living with fireplace*outdoor kitchen

Investor Tools

Property Icon
$933,000
Estimated Property Value
$338,290Estimated Mortgage Balance
$594,710Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,598 /month
Positive
Cash Flow Estimate:
$1,866 /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
$517/month
$350/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,542
$917,993
2025
$152,559
$765,434
$917,993
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,542
$917,993

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$380,000
No
First
Sep 17, 2020
Oct 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$338,290
$594,710
63%
36%
$2,279/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,629/mo
+$731/mo
4.3%

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...

12084 Alysse Way | Property Details | No Agent List