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

$718,000

NAL Estimated Property Value

12164 Rachel Lea Ln, Fort Worth, TX, 76179

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths3,001 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$256.25 / 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
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Gas Water Heater, Double Oven, Tankless Water Heater, Vented Exhaust Fan, Warming Drawer, Washer, Other, Water Softener
FlooringCeramic Tile, Hardwood

Exterior

Private PoolPrivate Pool
Exterior FeaturesBarbecue, Built-in Barbecue, Gas Grill, Rain Gutters, Lighting, Outdoor Grill, Outdoor Kitchen
Lot Size1.01 acres

Building Information

Year Built2005
Stories1
Garage Spaces3

Land Information

APN44733J-7-1
Lot Number1
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 7 LOT 1
Census Tract114105
Assessed Land Value$131,116
Assessed Improvement Value$501,289
Assessment Year2025

About this property

***ACCEPTING BACKUP OFFERS*** One of the finest lots in Vista Ranch. This 4 bedroom, 3 bath corner lot home, on the perimeter of the community, has a circular drive and unimpeded views into the next county. Inside, the stunning kitchen was renovated in 2021 including backsplash and marble countertops. The primary suite features a large bedroom and amazing bathroom with glass shower enclosure and garden tub. Outside, the 450sf covered patio with large TV, grill & side burner, sink, and outdoor speakers overlooks the heated salt water pool and 6 seat spa renovated in 2023, the fully fenced backyard and beyond. The pool, irrigation, thermostats, garage doors, exterior lighting are controllable from anywhere w an internet connection. Ample space to build an in-law suite or shop. RV or boat parking is permitted. Located outside of city limits (no city tax). Northwest ISD schools. Fiber Internet. F5 tornado shelter-safe room. Class IV impact resistant roof installed in 2019.

Investor Tools

Property Icon
$718,000
Estimated Property Value
$388,962Estimated Mortgage Balance
$329,038Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,614 /month
Positive
Cash Flow Estimate:
$1,538 /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
$592/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,520
$632,405
2025
$131,116
$501,289
$632,405
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,520
$632,405

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$399,000
No
First
Dec 20, 2024
Jan 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$388,962
$329,038
45%
54%
$2,393/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$2,893/mo
+$467/mo
5.6%

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...

12164 Rachel Lea Ln | Property Details | No Agent List