$286,000
NAL Estimated Property Value121 Walnut Creek Drive, Azle, TX, 76020
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Concrete, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size15,028 sqft
Building Information
Year Built1940
Stories1
Garage Spaces1
Land Information
APN24305--3
Lot Number3
SubdivisionLooper, R W Addition
Land UseResidential
Legal DescriptionLOOPER, R W ADDITION LOT 3
Census Tract114204
Assessed Land Value$51,750
Assessed Improvement Value$218,250
Assessment Year2025
About this property
GREAT LOCATION close to schools and shopping, this home offers 4 bedrooms, 2 baths and a beautiful backyard complete with a diving pool and outdoor kitchen and bathroom, separate fenced in area with a storage building or workshop.
Investor Tools
$286,000
Estimated Property Value
$256,507Estimated Mortgage Balance
$29,493Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,034
$270,000
2025
$51,750
$218,250
$270,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,034
$270,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$279,837
Yes
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,507
$29,493
10%
90%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$1,678/mo
$-88/mo
6.7%
