Last 24 Hours
$316,500
NAL Estimated Property Value1701 E Wintergreen Road, Hutchins, TX, 75141
Off Market
2 Beds
1 Bath
918 Sq FtHighlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size2.36 acres
Building Information
Year Built2023
Stories1
Roof Type105
Land Information
APN65049911010130000
SubdivisionWm Gatlin Survey Abstract #499
Land UseCommercial
Legal DescriptionWILLIAM GATLIN ABST 499 PG 110 TR 13 ACS 2.366 SH 1-A INT202200291566 DD10252022 CO-DC 0499110101300 4CU04991101
Census Tract016902
Assessed Land Value$194,700
Assessed Improvement Value$121,800
Assessment Year2025
About this property
Two properties for sale 1701 & 1703 which include 3.36 acres total. There is a creek that runs the the property and a tank and two sheds on 1701. There is no surveys and buyer would be responsible for surveys.
Investor Tools
$316,500
Estimated Property Value
$164,297Estimated Mortgage Balance
$152,203Estimated Equity
48% 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
$557/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,102
$316,500
2025
$194,700
$121,800
$316,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,102
$316,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Unknown
$176,000
No
First
Oct 25, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,297
$152,203
48%
52%
$1,056/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,056/mo
+$509/mo
5.9%
12.4%