Last 24 Hours
$336,000
NAL Estimated Property Value121 Water Wood Drive, Saginaw, TX, 76179
$340,287 ARV
Off Market
3 Beds
3 Bath
2,532 Sq Ft
$105.41 / sqft
Built in 2008Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,196 sqft
Building Information
Year Built2008
Stories1
Garage Spaces2
Land Information
APN47149K-11-22
Lot Number22
SubdivisionWillow Creek Estates-Saginaw
Land UseResidential
Legal DescriptionWILLOW CREEK ESTATES-SAGINAW BLOCK 11 LOT 22
Census Tract114006
Assessed Land Value$70,000
Assessed Improvement Value$172,330
Assessment Year2025
About this property
JUST LISTED!! Priced to Sell!! Spacious Three bedroom, Two and Half Bath Home in sought after Willow Creek Estates, in Saginaw. With NO HOA in this community you can relax and enjoy the benefits of home ownership. This home features an open concept with a large kitchen island. New laminate wood flooring, and crown molding throughout home. Tile in all wet areas, including kitchen and dining area. Office has built in bookself and can be used as a fourth bedroom. Bedrooms have large walk in closets with ceiling fans in every room. Bonus room can be used as second living area or media room. Other features in this home include gas cooktop, gas log fireplace, jacuzzi tub and large walk in shower in master bathroom.
Investor Tools
$336,000
Estimated Property Value
$184,332Estimated Mortgage Balance
$151,668Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$340,287
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$555/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,979
$242,330
2025
$70,000
$172,330
$242,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,979
$242,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$205,000
No
First
Feb 13, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,332
$151,668
45%
55%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,230/mo
+$1,480/mo
9.7%
12.4%