NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$334,000

NAL Estimated Property Value

103 Pamela Dr, Gatesville, TX, 76528

Off Market

3 Beds

2 Bath

1,852 Sq Ft

Single Family Residence

$180.89 / sqft

Built in 1993

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating

Cooling

AppliancesElectric Water Heater

FlooringLaminate

Exterior

Exterior FeaturesStorage, Other

Lot Size15,987 sqft

Building Information

Year Built1993

Garage Spaces2

Land Information

APN1-04-40-0000

Lot Number1-2

SubdivisionRocky Vista Part 1

Land UseResidential

Legal DescriptionROCKY VISTA PART 1, BLOCK 1, LOT 1-2 PT, ACRES .367

Census Tract010400

Assessed Land Value$22,020

Assessed Improvement Value$253,030

Assessment Year2025

About this property

BACK ON THE MARKET! BUYER CONTINGENCY FELL THROUGH. Owner is also offering owner finance with 20% down. Discover a true gem in Gatesville! This charming home is perfectly located just steps from the golf course, offering breathtaking views of a serene pond and deer grazing nearby. Nestled on an oversized lot, the property includes a fully equipped RV hookup with a covered spot for your convenience. Step inside to find a meticulously updated and remodeled interior. Over the past three years, nearly every inch of this house has been enhanced with new plumbing, a new roof, modern appliances, updated doors and windows, stylish flooring, fresh trim, custom carriage garage doors, a sturdy new fence, an efficient water heater, a reliable AC system, and a new shed. Every detail has been thoughtfully crafted to create a warm and inviting atmosphere. This adorable home is just 35 minutes from Waco, Belton, and Killeen, and only 20 minutes from McGregor, home to SpaceX. Come and see the love and care poured into every corner of this beautiful home.

Investor Tools

$334,000

Estimated Property Value

$228,730Estimated Mortgage Balance

$105,270Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,010 /month

Positive

Cash Flow Estimate:

$670 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$350/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,524

$275,050

2025

$22,020

$253,030

$275,050

Yes (2021)

Tax History

Year

Tax Paid

Assessed Value

2024

$2,524

$275,050

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Stephen Glen Powell & Spouse, Anita Lucr

Seller Carryback / Seller Financing / Seller Take-Back

$235,000

First

Nov 22, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$228,730

$105,270

31%

68%

$1,409/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area