Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$129,000

NAL Estimated Property Value

117 N 28th St, Gatesville, TX, 76528

$167,700 ARVInfo
Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,346 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$102.15 / sqft
Year BuiltBuilt in 1955

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
HeatingHeating
CoolingCooling
AppliancesElectric Range, Gas Water Heater, Other, Refrigerator, Water Heater, Range
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Lot Size7,492 sqft

Building Information

Year Built1955

Land Information

APN0-81-69-0000
Lot Number11
SubdivisionEastwood Park
Land UseResidential
Legal DescriptionEASTWOOD PARK, BLOCK 8, LOT 11, ACRES .1722
Census Tract010202
Assessed Land Value$20,000
Assessed Improvement Value$102,730
Assessment Year2025

About this property

Welcome to 117 N 28th - a charming 4-bedroom, 2-bathroom residence nestled in the heart of Gatesville, TX. Originally a 3-bedroom, 1-bath home with a single-car garage, this property has been enhanced by converting the garage into a spacious fourth bedroom featuring a private bathroom and laundry room—perfect for guests, a home office, or a primary suite. Spanning 1,346 square feet on a 0.17-acre lot, this home offers a seamless blend of comfort and functionality. The durable metal roof provides long-term peace of mind, while the private backyard, complete with a storage shed, offers a serene outdoor retreat. Recent improvements include double pane windows and wood flooding in guest bedrooms. Located within walking distance to the Gatesville Independent School District, making this ideal choice for those with children in school. Give us a call today to take a look!

Investor Tools

Property Icon
$129,000
Estimated Property Value
$125,001Estimated Mortgage Balance
$3,999Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$167,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$825 /month
Positive
Cash Flow Estimate:
$275 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$174/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,444
$122,730
2025
$20,000
$102,730
$122,730
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,444
$122,730

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$126,100
No
First
Nov 17, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,001
$3,999
3%
97%
$757/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Gatesville

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

117 N 28th St | Property Details | No Agent List