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

$864,000

NAL Estimated Property Value

1221 Rollie Michael Ln, Fort Worth, TX, 76179

Off MarketInfo
Beds5 Beds
Baths5 Bath
Baths4,239 Sq Ft
price_per_sqft$203.82 / sqft
Year BuiltBuilt in 2008

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony, Rain Gutters
Lot Size1.06 acres

Building Information

Year Built2008
Stories2
Garage Spaces3

Land Information

APN44733J-9-8
Lot Number8
SubdivisionVista Ranch
Land UseResidential
Legal DescriptionVISTA RANCH BLOCK 9 LOT 8
Census Tract114105
Assessed Land Value$133,320
Assessed Improvement Value$730,680
Assessment Year2025

About this property

This exquisite home boasts 5 bedrooms and 4.5 baths situated on over 1 acre of scenic beauty, featuring a stunning pool that enhances the outdoor living experience. The interior showcases an inviting open-concept kitchen and a main-level primary suite with a luxurious en-suite complete with a jetted tub, walk-in shower, dual vanities, and a generously sized walk-in closet. A second guest bedroom on the main level enjoys a private bathroom. Upstairs, a spacious gameroom with a wet bar awaits, alongside three additional well-appointed bedrooms. Also featured upstairs is a large bonus room which could easily be used as a 4th bedroom, plus two attic spaces providing tons of storage. The property benefits from a private well, eliminating water bills, and is located outside city limits in the charming Vista Ranch community, within the highly regarded Northwest Independent School District. Enjoy the tranquility and elegance of this exceptional residence.

Investor Tools

Property Icon
$864,000
Estimated Property Value
$736,606Estimated Mortgage Balance
$127,394Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,184 /month
Positive
Cash Flow Estimate:
$1,728 /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
$707/month
$500/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,160
$864,000
2025
$133,320
$730,680
$864,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,160
$864,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Umortgage Llc
Conventional
$766,550
No
First
Mar 7, 2024
Apr 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$736,606
$127,394
14%
85%
$4,596/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$5,096/mo
$-1,736/mo
4.7%

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...