$515,142
NAL Estimated Property Value151 N Fm 2381, Bushland, TX, 79124
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Washer/Dryer, Double Oven, Cooktop, Dishwasher, Microwave, Refrigerator
Exterior
Lot Size3.12 acres
Building Information
Year Built2022
Stories1
Garage Spaces4
Land Information
APNR-065-1350-4100
Lot Number6 & 7
SubdivisionPrairie West Estates # 3
Land UseResidential
Legal DescriptionPRAIRIE WEST ESTATES # 3, BLK 0004, LOTS 6 & 7, 3.1220 ACRES
Census Tract014300
Assessed Land Value$70,000
Assessed Improvement Value$445,142
Assessment Year2025
About this property
Professional Pictures coming soon! Spacious country property on just over 3 acres with room to spread out and enjoy! This 4-bedroom, 3-bath home offers a desirable mother-in-law suite with a separate bedroom and bath, providing flexibility for guests or multigenerational living. The large kitchen features double ovens, a large gas cooktop, and plenty of space for everyday living and entertaining. The 3-car garage is truly oversized, a must-see! Outside, the smooth wire-fenced acreage and the livestock barn provide even more space for your animals.
Investor Tools
$515,142
Estimated Property Value
$285,728Estimated Mortgage Balance
$229,414Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,091 /month
Positive
Cash Flow Estimate:
$1,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$833/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,414
$515,142
2025
$70,000
$445,142
$515,142
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,414
$515,142
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$305,000
Yes
First
Dec 16, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,728
$229,414
44%
55%
$1,829/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$1,829/mo
$-39/mo
4.2%
