$282,000
NAL Estimated Property Value109 Blue Wood Drive, Saginaw, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,836 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN47149K-10-19
Lot Number19
SubdivisionWillow Creek Estates-Saginaw
Land UseResidential
Legal DescriptionWILLOW CREEK ESTATES-SAGINAW BLOCK 10 LOT 19
Census Tract114006
Assessed Land Value$70,000
Assessed Improvement Value$200,885
Assessment Year2025
About this property
BEAUTIFUL HOME!! PERFECT LOCATION!!! This 3 Bedroom, 2 Full Bath on oversized corner lot, Will WELCOME you around every corner, Large living room with built in bookcase, Eat in Kitchen with breakfast bar leading to backyard with covered porch. Custom molding, Roof Replaced in fall of 2020, Close to shopping and major highways *****Sellers require Lease Back until March 2021****
Investor Tools
$282,000
Estimated Property Value
$201,115Estimated Mortgage Balance
$80,885Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,567
$270,885
2025
$70,000
$200,885
$270,885
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,567
$270,885
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$215,916
Yes
First
Dec 17, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,115
$80,885
28%
71%
$1,347/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,347/mo
+$1,363/mo
11.5%
