Last 24 Hours
$235,000
1118 Hillcrest Dr, Canyon, TX, 79015
$305,500 ARV
Under Contract
5 Beds
2 Bath
2,048 Sq Ft
$114.75 / sqft
Built in 1965Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 5
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingExterior
Exterior FeaturesBrick
Lot Size12,197 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APNR-035-7000-0620
SubdivisionHidden Valley # 4
Land UseResidential
Legal DescriptionHIDDEN VALLEY # 4, BLK 0005, 10 LESS E 26.22FT & 9 ESS E 33.78FT
Census Tract021804
Assessed Land Value$17,000
Assessed Improvement Value$275,646
Assessment Year2025
About this property
This spacious family home in the heart of the Original Town Canyon. Has a class 4 NEW ROOF (per Seller)! Priced ''As Is'' below 115 per square foot !!!!! Close to school. 5 Bedrooms, 2 Baths, Spacious for everyone. Kitchen with center island, is open to Dining and Den. Separate Formal Living room completes this great layout. Utility room and Large 2 car garage.
Investor Tools
$157,037Estimated Mortgage Balance
$135,609Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$305,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,756 /month
Positive
Cash Flow Estimate:
$585 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,692
$292,646
2025
$17,000
$275,646
$292,646
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,692
$292,646
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$171,000
No
First
Jan 21, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,037
$135,609
46%
54%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$1,026/mo
+$296/mo
5.4%
12.4%