$633,580
NAL Estimated Property Value1798 Rocky Rd, Uhland, TX, 78640
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Free Standing Range, Refrigerator, Stainless Steel Appliances
FlooringCarpet
Exterior
Exterior FeaturesNone
Lot Size3.09 acres
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces7
Land Information
APN1100813-000-006-00
Lot Number6
SubdivisionBrushy Creek
Land UseResidential
Legal DescriptionBRUSHY CREEK, LOT 6, ACRES 3.09
Census Tract960104
Assessed Land Value$227,780
Assessed Improvement Value$443,830
Assessment Year2025
About this property
Come to the country and stay for a while in this two story 5 bedroom, 2.5 bathroom home situated on over 3 unrestricted acres. This home features plenty of room to entertain with a game room, oversized and insulated 30'x30' 2 car garage, plenty of parking and luscious land to roam. Most of the house has tile, some wood & carpet in bedrooms. Kitchen is open to dining area & has stainless steel appliances. Crown molding is beautifully run throughout. Bring your animals & no city tax!
Investor Tools
$633,580
Estimated Property Value
$302,230Estimated Mortgage Balance
$331,941Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,801 /month
Positive
Cash Flow Estimate:
$1,267 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$51,184/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$611,039
$633,580
2025
$227,780
$443,830
$671,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$611,039
$633,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$334,800
No
First
Mar 11, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,230
$331,350
52%
48%
$2,008/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,630/mo
$2,008/mo
+$622/mo
5.0%
