$556,000
NAL Estimated Property Value1008 Yellow Rose, Salado, TX, 76571
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Oven, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesRV Hookup
Lot Size28,314 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APN168415
Lot Number13
SubdivisionWild Rose Subdivision Replat
Land UseResidential
Legal DescriptionWILD ROSE SUBDIVISION REPLAT, BLOCK 002, LOT 0013, ACRES .65
Census Tract023406
Assessed Land Value$83,000
Assessed Improvement Value$382,242
Assessment Year2025
About this property
BEAUTY W/LOCATION! Yard to match beauty of home. Huge, mature trees surround an incredibly well-maintained home w/wonderful layout & great spaces for family. 3 bedrooms+office (w/closet), large dining, master w/sitting area. Abundance of storage in 3 hall closets + over sized bedroom closets, storage bldg & decked attic. Screened porch w/TV. 12x7 swim spa w/exercise pkg. Room to park RV/boat. $750 Carpet allowance. NEW ROOF & HVAC - March 2018! Sprinklers, WBF, water filtration system. Salado ISD. Hurry!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$556,000
Estimated Property Value
$333,905Estimated Mortgage Balance
$222,095Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,336 /month
Positive
Cash Flow Estimate:
$1,112 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$705/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,684
$465,242
2025
$83,000
$382,242
$465,242
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,684
$465,242
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$296,803
No
First
May 20, 2020
Mar 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,905
$209,095
38%
60%
$2,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,230/mo
$-540/mo
3.6%
