$234,000
NAL Estimated Property Value112 Bentley Drive, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Laminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1996
Garage Spaces2
Land Information
APN126.3416.00045
Lot Number7
Land UseResidential
Legal DescriptionLOT 7 BLK 1 BENTLEY ADDITION
Census Tract130210
Assessed Land Value$40,000
Assessed Improvement Value$146,958
Assessment Year2025
About this property
Great location, close to schools, convenient to major highways. House in great condition with many updates including, new windows in 2020, roof in 2019, new HVAC in 2016 and some new flooring in 2020. 3 bedrooms and 2 full baths. Great shaded back yard. Check this one out. Seller is licensed Realtor.
Investor Tools
$234,000
Estimated Property Value
$133,094Estimated Mortgage Balance
$100,906Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,550
$186,958
2025
$40,000
$146,958
$186,958
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,550
$186,958
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank & Trust Of Texas
Conventional
$152,000
No
First
Jan 11, 2020
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,094
$100,906
43%
57%
$912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$912/mo
+$1,015/mo
9.9%
