$316,476
NAL Estimated Property Value162 Washington Way, Venus, TX, 76084
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2006
Garage Spaces2
Land Information
APN126.4415.00940
Lot Number30
Land UseResidential
Legal DescriptionLOT 30 BLK 4 PATRIOT ESTATES PH 1
Census Tract130412
Assessed Land Value$63,000
Assessed Improvement Value$253,476
Assessment Year2025
About this property
This beautiful 2 story home encompasses 3BR 2.5 bath 2 car garage on corner lot located in the Patriots Estates Subdivision. This home offers lots of spacious living with 2 living areas to entertain. Master suite with walk-in closet and large master bath. House also includes swing set in the backyard along with a storage building for all your yard needs! Close proximity to the community pool and playground. This is a must see!
Investor Tools
$316,476
Estimated Property Value
$184,512Estimated Mortgage Balance
$131,964Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,899 /month
Positive
Cash Flow Estimate:
$633 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$517/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$316,476
2025
$63,000
$253,476
$316,476
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$316,476
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Go Direct Lenders Inc
Va
$209,400
Yes
First
Apr 2, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,512
$131,964
41%
58%
$1,256/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,656/mo
+$316/mo
7.5%
