$306,000
NAL Estimated Property Value1204 Kingston St, Wolfforth, TX, 79382
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesCooktop, Disposal, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,099 sqft
Building Information
Year Built2017
Roof Type105
Garage Spaces2
Land Information
APNR330433
Lot Number830
SubdivisionPreston Trails
Land UseResidential
Legal DescriptionPRESTON TRAILS L 83
Census Tract010419
Assessed Land Value$54,000
Assessed Improvement Value$219,414
Assessment Year2025
About this property
Creative financing option available on this beautifully updated home in Frenship School District. This property offers an open layout in the living, kitchen, and dining areas, an isolated master bedroom on the first floor, with 3 more bedrooms upstairs. The upstairs also offers an extra living space at the top of the stairs. Some features include vinyl plank flooring and granite countertops throughout, besides the bedrooms which have carpet. The huge backyard is fenced and the neighborhood is quiet but up-and-coming. Schedule your showing today!
Investor Tools
$306,000
Estimated Property Value
$213,201Estimated Mortgage Balance
$92,799Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$672/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,534
$273,414
2025
$54,000
$219,414
$273,414
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,534
$273,414
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Peoples Bank
Conventional
$226,000
No
First
Apr 24, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,201
$92,799
30%
70%
$1,355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,355/mo
+$435/mo
7.0%
