$432,000
NAL Estimated Property Value165 Wagon Spoke Way, Liberty Hill, TX, 78642
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesOven, Built-In Gas Oven, Cooktop, Dishwasher, Disposal, Exhaust Fan, Gas Cooktop, Microwave, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile, Wood, See Remarks
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2022
Stories2
Garage Spaces2
Land Information
APNR-17-W357-4B0A-0017
Lot Number17
Land UseOther
Legal DescriptionS12574 - HIGHLAND MEADOWS 4B, BLOCK A, LOT 17
Census Tract020329
Assessed Land Value$84,000
Assessed Improvement Value$337,489
Assessment Year2025
About this property
Presenting the Edison II by Dream Finders Homes. READY IN FEBRUARY 2023! Stunning upgrades are included in this new home. Gourmet Kitchen with an island. Open concept floorplan to the living space, cafe and kitchen. Main floor flex space or dining room. Huge Owners Suite with a bay window and attached bath. Deluxe Shower and Free Standing Tub. Game room or 4th bedroom on the second level with a full bath and closet. Covered patio with a three panel sliding door and a gas loop. Full Landscape package included.
Investor Tools
$432,000
Estimated Property Value
$424,514Estimated Mortgage Balance
$8,219Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,808 /month
Positive
Cash Flow Estimate:
$936 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,047/month
$74/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,409
$421,489
2025
$84,000
$337,489
$421,489
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,409
$421,489
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jet Homeloans Llc
Va
$450,000
Yes
First
Mar 30, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$424,514
$17,486
3%
98%
$2,698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$2,772/mo
$-356/mo
6.7%
