$250,000
$270,000
1203 N Reagan St, West, TX, 76691
On Market
Price Drop
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Tile
Exterior
Exterior FeaturesStorage
Lot Size10,498 sqft
Building Information
Year Built1971
Stories1
Roof Type134
Garage Spaces1
Land Information
APN500018010026000
Lot Number16
SubdivisionHolasek
Land UseResidential
Legal DescriptionHOLASEK LOT 16 BLOCK 2 ACRES .241
Census Tract004201
Assessed Land Value$30,980
Assessed Improvement Value$166,800
Assessment Year2025
About this property
Welcome to 1203 N. Reagan Street! This 2 bedroom 1 bath home features a converted garage that can be an extra bedroom or office space. Step outside to the covered back porch, the perfect space to watch your children play in the backyard, or enjoy your coffee. The outdoor storage shed offers additional storage or would make a perfect she-shed.This home is conveniently located just blocks from West ISD Schools, Parker's Park, and Historic Downtown West. Schedule your showing today!
Investor Tools
$177,921Estimated Mortgage Balance
$92,676Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,333
$197,780
2025
$30,980
$166,800
$197,780
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,333
$197,780
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$186,690
No
First
Dec 14, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,921
$19,859
10%
66%
$1,120/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,120/mo
+$187/mo
5.8%
