$296,000
NAL Estimated Property Value1124 Monticello Drive, Azle, TX, 76020
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Exterior
Lot Size6,299 sqft
Building Information
Year Built2011
Stories1
Garage Spaces2
Land Information
APN1169M-E-8
Lot Number8
SubdivisionAshwood Park
Land UseResidential
Legal DescriptionASHWOOD PARK BLOCK E LOT 8
Census Tract114204
Assessed Land Value$55,000
Assessed Improvement Value$204,267
Assessment Year2025
About this property
*MOVE IN READY* Immaculate 3BD 2BA home located in desirable Ashwood Park subdivision! Large corner lot with new landscaping, fresh interior paint, & new carpet in bedrooms! Open concept floor plan with split bedrooms. Enjoy the community pool without having to worry about the maintenance! Located close to schools, Eagle Mountain Lake, and easy access to HWY 199. **Professional photos to come**
Investor Tools
$296,000
Estimated Property Value
$242,106Estimated Mortgage Balance
$53,894Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$495/month
$440/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,463
$259,267
2025
$55,000
$204,267
$259,267
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,463
$259,267
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Fha
$264,127
Yes
First
Dec 21, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,106
$53,894
18%
82%
$1,584/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$2,024/mo
$-434/mo
6.4%
