$301,685
NAL Estimated Property Value12800 Waynespur LN, Elgin, TX, 78621
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Free-Standing Range, Self Cleaning Oven, Water Heater, Water Softener Owned
FlooringCarpet, Concrete, Tile
Exterior
Exterior FeaturesNone
Lot Size9,888 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02379602020000
Lot Number18
SubdivisionElm Creek Sec 1
Land UseResidential
Legal DescriptionLOT 18 BLK H ELM CREEK SEC 1
Census Tract002217
Assessed Land Value$92,218
Assessed Improvement Value$209,467
Assessment Year2025
About this property
Stunning 4/2 Corner lot home located in Elm Creek Subdivision! Great In-Law Floor plan with Stained Concrete floors. Huge Kitchen & Open floor plan that's great for entertaining guest & plenty of parking spaces. No Showings before 10am. Just GO M-F 10am-4pm, AFTER 4pm & on weekends Call Owner with 1 hr notice Sprinkler Sys:Yes
Investor Tools
$301,685
Estimated Property Value
$188,476Estimated Mortgage Balance
$113,209Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,810 /month
Positive
Cash Flow Estimate:
$603 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,845
$301,685
2025
$92,218
$209,467
$301,685
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,845
$301,685
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$204,100
No
First
Feb 4, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,476
$113,209
37%
62%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$1,334/mo
+$1,082/mo
9.6%
