$481,000
NAL Estimated Property Value1301 Yellow Rose, Salado, TX, 76571
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Oven, Free-Standing Range, Refrigerator
FlooringCarpet, Cork, Tile
Exterior
Lot Size27,966 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APN168390
Lot Number7
SubdivisionWild Rose Subdivision Replat
Land UseResidential
Legal DescriptionWILD ROSE SUBDIVISION REPLAT, BLOCK 001, LOT 0007
Census Tract023406
Assessed Land Value$83,000
Assessed Improvement Value$329,250
Assessment Year2025
About this property
This beautiful all brick home has elegance and charm. It's spacious, yet homey. Enjoy your favorite beverage while you overlook the pool from the living area or step outside onto the covered back patio. With the kitchen opening to the living and dining areas, it makes for easy conversation and entertaining. Or, you can open up the patio doors and extend your enjoyment to the spectacular pool in the private backyard.e.Restrictions: Yes
Investor Tools
$481,000
Estimated Property Value
$238,057Estimated Mortgage Balance
$242,943Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,886 /month
Positive
Cash Flow Estimate:
$962 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,478
$412,250
2025
$83,000
$329,250
$412,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,478
$412,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$275,405
No
First
Jul 17, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,057
$236,943
49%
49%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$1,652/mo
+$38/mo
4.2%
