$879,000
NAL Estimated Property Value1565 Stainback Rd, Red Oak, TX, 75154
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop
FlooringCarpet, Ceramic Tile, Wood, Vinyl
Exterior
Exterior FeaturesBalcony, Fire Pit, Other
Lot Size2.56 acres
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces5
Land Information
APN72.6846.000.001.00.111
Lot Number1
SubdivisionNoteboom Addn
Land UseResidential
Legal DescriptionLOT 1 NOTEBOOM ADDN 2.564 AC
Census Tract060103
Assessed Land Value$190,000
Assessed Improvement Value$634,217
Assessment Year2025
Investor Tools
$879,000
Estimated Property Value
$496,840Estimated Mortgage Balance
$382,160Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,274 /month
Positive
Cash Flow Estimate:
$1,758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,436/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,836
$746,143
2025
$190,000
$634,217
$824,217
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,836
$746,143
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$548,250
No
First
Jun 16, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,840
$382,160
43%
57%
$3,288/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$3,288/mo
$-578/mo
3.7%
