$227,000
NAL Estimated Property Value107 Sand Oak Dr, Rockdale, TX, 76567
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Refrigerator, Water Heater
FlooringTile
Exterior
Lot Size31,450 sqft
Building Information
Year Built1977
Garage Spaces2
Land Information
APNR26488
Lot Number4
Land UseResidential
Legal DescriptionS22500 SAND OAKS LOT 4, .722 ACRES
Census Tract950700
Assessed Land Value$30,110
Assessed Improvement Value$180,310
Assessment Year2025
About this property
Great location , on dead end road. This well kept 3BR, 2 bath home is move in ready. New tile floors. this home is in great condition for a 1977 build. It has brick exterior and a newer composition roof, on an oversized lot. Fully fenced backyard, with scattered oaks for shade and St Augustine grass in both front and back yards. Great neighborhood in convenient part of the Texas Triangle of DFW, Houston and San Antonio. Less than 1hour to Bryan/CS, Temple or Waco and just over an hour to downtown Austin or Bergstrom International.
Investor Tools
$227,000
Estimated Property Value
$206,929Estimated Mortgage Balance
$20,071Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$262/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,011
$210,420
2025
$30,110
$180,310
$210,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,011
$210,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$210,000
Yes
First
Jul 9, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,929
$10,071
4%
91%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,260/mo
+$195/mo
7.7%
