$294,000
NAL Estimated Property Value112 Hidden Ln, Red Oak, TX, 75154
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Microwave, Plumbed For Ice Maker, Washer
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size28,279 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN72.7792.000.078.00.111
Lot Number78
SubdivisionRed Oak Club Estates #2
Land UseResidential
Legal DescriptionLOT 78 RED OAK CLUB ESTATES #2 .6492 AC
Census Tract060215
Assessed Land Value$108,000
Assessed Improvement Value$160,880
Assessment Year2025
About this property
Great family plan with a HUGE yard and hardwoods. Great community and schools. Come see this great home and after you put some cosmetic touches on it, will be a dream. Solar Panels are installed and must convey with home. Sold cosmetically as is. Surprise baby came and they converted a portion of the garage to a nursery. Sellers will escrow money to convert back at closing if you prefer a full 2 car garage over another room.
Investor Tools
$294,000
Estimated Property Value
$234,918Estimated Mortgage Balance
$59,082Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,559
$268,880
2025
$108,000
$160,880
$268,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,559
$268,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$248,168
Yes
First
Jun 13, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,918
$59,082
20%
80%
$1,488/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,488/mo
+$592/mo
8.5%
