$506,017
NAL Estimated Property Value1202 Woodland Dr, El Lago, TX, 77586
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size14,715 sqft
Building Information
Year Built1965
Garage Spaces2
Land Information
APN0974300000010
Lot Number10
SubdivisionEl Lago
Land UseResidential
Legal DescriptionLT 10 BLK 10 EL LAGO SEC 4 R/P
Census Tract341501
Assessed Land Value$104,828
Assessed Improvement Value$401,189
Assessment Year2025
About this property
Property is significantly reduced in price to offset necessary repairs and updating expenses. Put your own touch on this house in this amazing neighborhood at a great price. This house is located on a gorgeous street and sits on a spacious corner lot with amazing potential. Don't pass up on this great deal!!! Properties in this neighborhood are highly sought after! All room measurements are estimates and need to be independently verified.
Investor Tools
$506,017
Estimated Property Value
$343,847Estimated Mortgage Balance
$162,170Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,036 /month
Positive
Cash Flow Estimate:
$1,012 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$715/month
$65/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,053
$506,017
2025
$104,828
$401,189
$506,017
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,053
$506,017
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$332,500
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,847
$162,170
32%
68%
$2,247/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$2,312/mo
+$108/mo
5.7%
