$186,000
NAL Estimated Property Value104 Elmwood Road, Whitney, TX, 76692
$215,790 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size16,291 sqft
Building Information
Year Built1966
Land Information
APN107723
Lot Number1
SubdivisionWoodland Hills Addition
Land UseResidential
Legal DescriptionWOODLAND HILLS BLK 1 LT 1 & 2A
Census Tract960502
Assessed Land Value$14,910
Assessed Improvement Value$122,340
Assessment Year2025
About this property
This well maintained 2 bedroom home sits on over a quarter of an acre of treed land giving it a secluded feel. Close to Lake Whitney makes this home the perfect lake property. Open living concept. Kitchen features lots of cupboard space and cute breakfast bar. Full utility room with extra storage space and window over looking spacious backyard. Separate mother in law suite with half bath. 22 X 12 workshop with electric. 12 X 10 storage building. 20 X 10 Additional individual carport. Must see!!
Investor Tools
$186,000
Estimated Property Value
$67,127Estimated Mortgage Balance
$118,873Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$215,790
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$146/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$818
$137,250
2025
$14,910
$122,340
$137,250
No
Tax History
Year
Tax Paid
Assessed Value
2025
$818
$137,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$78,000
No
First
May 31, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,127
$118,873
63%
36%
$468/mo
