$350,000
16920 N Willowood Ave, Gardendale, TX, 79758
On Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Refrigerator
FlooringVinyl
Exterior
Lot Size19,380 sqft
Building Information
Year Built1983
Land Information
APN13930.00060.00000
Lot Number6
SubdivisionHeritage Estates
Land UseResidential
Legal DescriptionHERITAGE ESTATES LOT 6
Census Tract003001
Assessed Land Value$17,248
Assessed Improvement Value$144,286
Assessment Year2025
About this property
Completely renovated 5-bedroom, 3-bath home on just under acre! Features an open-concept layout, luxury vinyl plank flooring, updated lighting, floor-to-ceiling fireplace, and a stunning kitchen with granite countertops, custom cabinetry, and stainless steel appliances. Spacious primary suite, workshop, storage shed, RV parking, mature trees, and private water well. Move-in ready with space, style, and functionality!
Investor Tools
$148,918Estimated Mortgage Balance
$13,284Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$119/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$626
$161,534
2025
$17,248
$144,286
$161,534
No
Tax History
Year
Tax Paid
Assessed Value
2024
$626
$161,534
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Open End Mortgage / Open End With Future Advance Clause
$150,450
No
First
Sep 25, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,918
$12,616
7%
92%
$903/mo
