$411,114
NAL Estimated Property Value111 Laurel Oak Dr, Red Oak, TX, 75154
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,975 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN72.8601.909.009.00.111
Lot Number9
SubdivisionThe Woods Of Red Oak Ph 2
Land UseResidential
Legal DescriptionLOT 9 BLK I THE WOODS OF RED OAK PH 2 0.229 AC
Census Tract060206
Assessed Land Value$92,500
Assessed Improvement Value$318,614
Assessment Year2025
About this property
Beautiful home with wood look ceramic tile flooring. Formal living and dining rooms. Kitchen with richly stained cabinets, granite countertops, and stainless appliances. Featuring a popular open floor plan for ease of living and entertaining. The primary bedroom has an ensuite bath with rubbed bronze fixtures and an over sized shower. The huge backyard is ready for you to add your touch. Convenient to I35E.
Investor Tools
$411,114
Estimated Property Value
$263,182Estimated Mortgage Balance
$147,932Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,467 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,397
$411,114
2025
$92,500
$318,614
$411,114
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,397
$411,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$285,000
No
First
Apr 25, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,182
$147,932
35%
64%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$2,009/mo
+$71/mo
6.1%
