$1,398,950
NAL Estimated Property Value101 Woods Loop, Driftwood, TX, 78619
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Double Oven, Dishwasher, Energy Star Qualified Appliances, Electric Cooktop, Disposal, Microwave, Stainless Steel Appliances
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size3.08 acres
Building Information
Year Built2019
Stories1
Roof Type112
Garage Spaces4
Land Information
APNR53175
Lot Number23
SubdivisionThe Woods
Land UseResidential
Legal DescriptionTHE WOODS LOT 23 3.08 AC GEO#90406493 TAX CODES:GHA,RSP,SDS
Census Tract010806
Assessed Land Value$572,330
Assessed Improvement Value$826,620
Assessment Year2025
About this property
Exquisite Driftwood home tucked away in The Woods! This country side retreat is loaded with features such as beamed cathedral ceilings, open floor plan w/formal dining rm, absolutely gorgeous kitchen & oodles of natural light. Over-sized master suite boasts a resort-level bathroom & huge walk-in closet/dressing rm. All bedrooms have their own bath. Spacious covered patio overlooks the private 3 acre corner lot creating endless space to enjoy & relax. 4 mins from Home Depot, Heb & DT DS. Horses allowed!FEMA - Unknown Guest Accommodations: Yes
Investor Tools
$1,398,950
Estimated Property Value
$1,039,620Estimated Mortgage Balance
$361,207Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,394 /month
Positive
Cash Flow Estimate:
$2,798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,453/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,445
$1,398,950
2025
$572,330
$826,620
$1,398,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,445
$1,398,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$718,900
No
First
Aug 25, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,039,620
$359,330
25%
74%
$6,710/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$6,710/mo
$-4,220/mo
2.1%
