$396,597
NAL Estimated Property Value1713 Valley View Drive, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size2.09 acres
Building Information
Year Built1992
Land Information
APN126.3538.00650
Lot Number5
Land UseResidential
Legal DescriptionLOT 5 BLK 3 RIDGECREST ESTATES
Census Tract130210
Assessed Land Value$177,650
Assessed Improvement Value$218,947
Assessment Year2025
About this property
Huge shop that is approx. 33x50 with loft, storage shed with awning, rental income potential with 3 units already set up (these could be converted back to storage if wanted) or perfect for Mother In Law quarters or an older child. RV Hook Up, 3 electric meters, 2 septic systems and more.
Investor Tools
$396,597
Estimated Property Value
$272,383Estimated Mortgage Balance
$124,214Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,380 /month
Positive
Cash Flow Estimate:
$793 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$621/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,469
$396,597
2025
$177,650
$218,947
$396,597
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,469
$396,597
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$301,150
No
First
May 13, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,383
$124,214
31%
69%
$1,806/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$1,806/mo
$-350/mo
4.4%
