$273,000
NAL Estimated Property Value12935 Sandpiper/County Road 420 Road, Angleton, TX, 77515
$304,567 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesElectric Range, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size8,002 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APN1600-0133-000
Lot NumberZ
SubdivisionBastrop Holiday Beach
Land UseResidential
Legal DescriptionBASTROP HOLIDAY BEACH (A0342 WM MCDERMOTT) LOT Z-Y1
Census Tract664100
Assessed Land Value$6,300
Assessed Improvement Value$210,130
Assessment Year2025
About this property
Updated property on the canal water front that feeds into Bastrop Bayou. The home features paint, stainless range, vinyl plank flooring, carpet, fixtures, roof and water heater…all new! HVAC 2015, septic 2018.
Investor Tools
$273,000
Estimated Property Value
$150,566Estimated Mortgage Balance
$122,434Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$304,566
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,706
$206,132
2025
$6,300
$210,130
$216,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,706
$206,132
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Intercontinental Capital Group Inc
Conventional
$162,750
No
First
May 23, 2022
Jun 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,566
$122,434
44%
55%
$976/mo
