$200,000
NAL Estimated Property Value1508 Patricia Drive, Gainesville, TX, 76240
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
Exterior
Lot Size6,599 sqft
Building Information
Year Built1983
Roof Type105
Garage Spaces1
Land Information
APN15451
Lot Number16
SubdivisionRidgecrest
Land UseResidential
Legal DescriptionRIDGECREST; BLOCK 3; LOT 16
Census Tract001100
Assessed Land Value$33,990
Assessed Improvement Value$149,647
Assessment Year2025
Investor Tools
$200,000
Estimated Property Value
$194,313Estimated Mortgage Balance
$5,687Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,480
$183,637
2025
$33,990
$149,647
$183,637
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,480
$183,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighbors Bank
Fha
$204,232
Yes
First
Sep 13, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,313
$5,687
2%
97%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$1,225/mo
+$195/mo
8.5%
