Last 24 Hours
$408,000
NAL Estimated Property Value1002 Samantha Dr, Nemo, TX, 76070
$459,485 ARV
Off Market
4 Beds
2 Bath
2,006 Sq Ft
$186.94 / sqft
Built in 2023Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2AppliancesDishwasher, Microwave
FlooringTile
Exterior
Lot Size25,700 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APNR000106274
Lot Number4
Land UseResidential
Legal DescriptionACRES: 0.590 LOT: 00004 ABST: A130 A130 D H JEFFRESS TRACT 3 LOT 4 BLOCK 3 BARTON RANCH PHASE 3 ACRES 0.59
Census Tract000102
Assessed Land Value$40,000
Assessed Improvement Value$332,770
Assessment Year2025
About this property
Back on market due to buyer financing issues. Located in Glen Rose ISD with NO HOA, Barton Ranch is Somervell County's newest high-end neighborhood. All of The Builders Group Homes come with full spray foam encapsulation, engineered foundation, granite countertops, all kitchen appliances, and half-acre lots.
Investor Tools
$408,000
Estimated Property Value
$373,644Estimated Mortgage Balance
$34,356Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$459,485
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,448 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,885
$372,770
2025
$40,000
$332,770
$372,770
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,885
$372,770
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$378,052
Yes
First
Sep 27, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$373,644
$34,356
8%
92%
$2,267/mo
12.4%