$1,398,000
NAL Estimated Property Value1060 Harpole Road, Tioga, TX, 76271
Off Market
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Water Heater, Double Oven, Wine Cooler
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBalcony, Dock
Lot Size1 acre
Building Information
Year Built2005
Roof Type105
Garage Spaces2
Land Information
APN69472
SubdivisionMelton Wf
Land UseResidential
Legal DescriptionMELTON WF 0702 ACRES 1.
Census Tract000701
Assessment Year2025
About this property
15.98acres tree covered acres , Very private nature escape ,walking trail thru property 1 ponds ,Lake Ray Roberts corp frontage ,Custom Home , metal roof ,sky lights , 2 fireplaces , safe room , enclosed garden room with Hot Tub ,2x6 framing ,well, fully fenced , 30x50 insulated shop much more
Investor Tools
$1,398,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,398,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,388 /month
Positive
Cash Flow Estimate:
$2,796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$820/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,848
$533,769
2025
N/A
N/A
$550,034
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$2,848
$533,769
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,398,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,680/mo
N/A
+$1,680/mo
1.4%
