$586,703
NAL Estimated Property Value12701 N Fm 179, Shallowater, TX, 79363
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Disposal, Double Oven, Dishwasher, Free-Standing Electric Range, Free-Standing Range, Water Softener, Water Softener Owned
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size1.50 acres
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNR331087
SubdivisionMgk Windmill Estates
Land UseResidential
Legal DescriptionMGK WINDMILL ESTATES TR G
Census Tract010301
Assessed Land Value$24,000
Assessed Improvement Value$562,703
Assessment Year2025
About this property
This gorgeous, spacious country home sitting on 1.5 acres is now available. Located in Shallowater School District, this custom home has many features including a large mud/utility room with lockers, an additional game room/living area, walk in pantry, separate breakfast area, office with built-ins, half bath opening up to the patio, an insulated 30X40 shop and a heated 18X36 pool with hot tub. Tons of space with a view of beautiful sunsets and sunrises.
Investor Tools
$586,703
Estimated Property Value
$189,644Estimated Mortgage Balance
$397,059Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,497 /month
Positive
Cash Flow Estimate:
$1,499 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,077/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,991
$586,703
2025
$24,000
$562,703
$586,703
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,991
$586,703
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$200,000
No
First
Jul 25, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,644
$397,059
67%
32%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,200/mo
+$225/mo
2.9%
