Last 24 Hours
$638,000
NAL Estimated Property Value11144 Flint Creek Rd Fl Int, Gatesville, TX, 76528
Off Market
— Beds
— Bath
1,922 Sq Ft
Built in 1989Highlights
Interior
Bedrooms —
Bathrooms —
Heating Central
CoolingExterior
Exterior FeaturesNone
Lot Size9.54 acres
Building Information
Year Built1989
Stories1
Roof Type114
Land Information
APN37520
SubdivisionJ Hollingsworth
Land UseAgriculture / Farming
Legal DescriptionA0434BC J HOLLINGSWORTH, 1, 1-1, 1-5-1, (PT 17.275AC TR), ACRES 9.545 1, 1-1, 1-5-1, (PT 17.275AC TR),
Census Tract020204
Assessment Year2025
About this property
This property is a RARE find! Located at The Grove - this 10-acre tract is fenced, Ag Exempt (taxes currently $26/year), corner location w/access from both sides, no restrictions. Has water & electricity available. Fire hydrant across road. In addition, located in Belton ISD. Now add its close proximity to Lake Belton (about 5 miles) and there's not much left ot want! You can live in the country and be so close to the city - about 20 minutes to BSW. Work or shop in Temple/Belton or Gatesville.FEMA - Unknown
Investor Tools
$638,000
Estimated Property Value
$312,841Estimated Mortgage Balance
$325,159Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,828 /month
Positive
Cash Flow Estimate:
$1,276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,100
$354,334
2025
N/A
N/A
$470,222
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,100
$354,334
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$350,000
No
First
Nov 13, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,841
$325,159
50%
49%
$2,099/mo
12.4%