$146,000
NAL Estimated Property Value1418 Bryan Ave, Wolfforth, TX, 79382
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesCooktop, Disposal, Dishwasher, Electric Cooktop
FlooringCarpet
Exterior
Lot Size6,695 sqft
Building Information
Year Built1995
Roof Type105
Garage Spaces1
Land Information
APNR125624
Lot Number1830
SubdivisionAmerican Park
Land UseResidential
Legal DescriptionAMERICAN PARK L 183
Census Tract010404
Assessed Land Value$23,000
Assessed Improvement Value$119,782
Assessment Year2025
About this property
GEM in Frenship School district!! Super cute 3/1.5/1 on the perfect corner lot, on a quiet street in American Park. Updated throughout, newer tile, coutertops & backsplash in kitchen/dining, roof only 1 year old, awesome backyard! Come See ~ CALL it HOME!
Investor Tools
$146,000
Estimated Property Value
$65,394Estimated Mortgage Balance
$80,606Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$876 /month
Positive
Cash Flow Estimate:
$292 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,302
$142,782
2025
$23,000
$119,782
$142,782
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,302
$142,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primewest Mortgage Corp
Fha
$83,460
Yes
First
Mar 24, 2016
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,394
$80,606
55%
45%
$501/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$501/mo
+$1,029/mo
12.6%
