$1,616,000
NAL Estimated Property Value1402 Indian Pass, Salado, TX, 76571
$2,100,800 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Electric Cooktop, Microwave, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size6.09 acres
Building Information
Year Built2015
Stories2
Garage Spaces4
Land Information
APN319477
Lot Number197
SubdivisionHidden Springs Section Two
Land UseResidential
Legal DescriptionHIDDEN SPRINGS SECTION TWO, LOT 0197, ACRES 6.09
Census Tract023404
Assessed Land Value$274,733
Assessed Improvement Value$1,066,167
Assessment Year2025
About this property
This builder custom built home features all the upgrades to include extra large rooms, along with an media room, game room/living room upstairs. For the outdoor enthusiasts the backyard features an in-ground pool with custom slide, outdoor 1/2 bath, outdoor kitchen. The over sized shop has private living quarters along with a shop and storage area.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,616,000
Estimated Property Value
$913,520Estimated Mortgage Balance
$706,003Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$2,100,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,696 /month
Positive
Cash Flow Estimate:
$3,232 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,352/month
$204/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,147
$1,340,900
2025
$274,733
$1,066,167
$1,340,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,147
$1,340,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Va
$1,006,105
Yes
First
May 31, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$913,520
$630,480
40%
57%
$6,033/mo
