$227,000
NAL Estimated Property Value1012 Woodhaven Street, Gladewater, TX, 75647
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater
FlooringLaminate
Exterior
Lot Size19,920 sqft
Building Information
Year Built1978
Stories1
Roof Type109
Garage Spaces2
Land Information
APN2990000000-050-00-01
Lot Number49-50
SubdivisionHancock
Land UseResidential
Legal DescriptionLT 50 (S PT LT 50); PT OF LT 49 & PT OF ALLEY & STREET HANCOCK
Census Tract010202
Assessed Land Value$16,680
Assessed Improvement Value$206,110
Assessment Year2025
Investor Tools
$227,000
Estimated Property Value
$221,074Estimated Mortgage Balance
$5,926Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,051
$222,790
2025
$16,680
$206,110
$222,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,051
$222,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$237,244
Yes
First
Sep 9, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,074
$5,926
2%
97%
$1,423/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,423/mo
+$107/mo
8.1%
