NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$658,000

NAL Estimated Property Value

12101 Rachel Lea Ln, Fort Worth, TX, 76179

Off Market

4 Beds

3 Bath

3,035 Sq Ft

Single Family Residence

$205.93 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Double Oven

FlooringCeramic Tile

Exterior

Exterior FeaturesFire Pit

Lot Size41,818 sqft

Building Information

Year Built2005

Stories2

Garage Spaces4

Land Information

APN44733J-6-10

Lot Number10

SubdivisionVista Ranch

Land UseResidential

Legal DescriptionVISTA RANCH BLOCK 6 LOT 10

Census Tract114105

Assessed Land Value$128,938

Assessed Improvement Value$529,062

Assessment Year2025

About this property

Welcome to 12101 Rachel Lea Lane, a stunning 1.5-story home situated on a sprawling one acre lot with a beautifully landscaped backyard. This exquisite residence boasts 4 bedrooms and 3 full baths, all conveniently located on the main level, along with an office and a bonus room. The oversized primary suite includes ample space for a sitting area and features a luxurious en-suite with a jetted tub, walk-in shower, and dual vanities. The gourmet kitchen is a chef's dream, offering granite countertops, a double oven, an island, and a pantry. Enjoy outdoor living with a covered patio, pergola, and firepit. Additional amenities include a 3-car garage, a separate 4th garage that could be used as a workshop, and a private well, ensuring no water bill. Located in the highly desired Northwest ISD, this home perfectly blends elegance, functionality, and convenience.

Investor Tools

$658,000

Estimated Property Value

$601,557Estimated Mortgage Balance

$56,443Estimated Equity

8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,948 /month

Positive

Cash Flow Estimate:

$1,316 /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

$522/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,973

$658,000

2025

$128,938

$529,062

$658,000

Tax History

Year

Tax Paid

Assessed Value

2024

$2,973

$658,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Navy Fcu

$620,000

Yes

First

Sep 30, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$601,557

$56,443

91%

$3,718/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,360/mo

$4,218/mo

$-858/mo

6.1%

Learn About the Market: Opportunity in Fort Worth

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 This Area