$413,667
NAL Estimated Property Value116 Treys Way, Godley, TX, 76044
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringConcrete
Exterior
Lot Size21,780 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN126.4667.05100
Lot Number10
SubdivisionTimber Creek Estates
Land UseResidential
Legal DescriptionLOT 10 BLK 5 TIMBER CREEK ESTATES
Census Tract130100
Assessed Land Value$70,000
Assessed Improvement Value$343,667
Assessment Year2025
About this property
Gorgeous new build from DOC Homes. This country stunner features an open concept, split bedroom design. Large master suite is secluded at back of home and features his and her vanities and large walk in shower as well as garden soaking tub. Vaulted ceiling in living room with wood beam, shiplap accent above fireplace, and upgraded lighting package make this one a must see! Home just completed June 24th and FENCE TO BE INSTALLED NEXT WEEK.
Investor Tools
$413,667
Estimated Property Value
$278,521Estimated Mortgage Balance
$135,146Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,482 /month
Positive
Cash Flow Estimate:
$827 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$817/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,738
$413,667
2025
$70,000
$343,667
$413,667
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,738
$413,667
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Corporation
Fha
$301,439
Yes
First
Aug 11, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,521
$135,146
32%
67%
$1,881/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$2,131/mo
$-204/mo
5.6%
