$439,000
NAL Estimated Property Value1028 Legacy Oaks, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Other
Exterior
Lot Size7,187 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN126.3365.02040
Lot Number4
SubdivisionWildwood Addition
Land UseResidential
Legal DescriptionLOT 4 BLK 2 WILDWOOD ADDITION
Census Tract130214
Assessed Land Value$65,000
Assessed Improvement Value$317,665
Assessment Year2025
About this property
Lillian Custom Homes, The Caddo Plan features a Stone elevation, 3 bedrooms, 2 full bathrooms, 2 half bathrooms, Open concept, Breakfast nook, Study, Family Room with Fireplace, Gameroom Upstairs, Double Walk-In Closets, Stainless Steel Appliances, Covered Porch & Patio, full sprinkler & sod, & 2 Car Garage. Each Lillian Custom Home is Energy Efficient. Foam Insulation! Ask about our Hometown Heroes program.
Investor Tools
$439,000
Estimated Property Value
$268,150Estimated Mortgage Balance
$170,850Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,634 /month
Positive
Cash Flow Estimate:
$878 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$826/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,712
$382,665
2025
$65,000
$317,665
$382,665
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,712
$382,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeside Financial Llc
Conventional
$300,000
No
First
Nov 16, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,150
$170,850
38%
61%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,174/mo
+$211/mo
6.5%
