Last 24 Hours
$144,000
NAL Estimated Property Value1814 Bryan Ave, Wolfforth, TX, 79382
Off Market
2 Beds
1 Bath
1,141 Sq Ft
$70.11 / sqft
Built in 1984Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesDishwasher
FlooringLaminate, Tile
Exterior
Lot Size6,180 sqft
Building Information
Year Built1984
Roof Type105
Garage Spaces1
Land Information
APNR126053
Lot Number1980
SubdivisionAmerican Park
Land UseResidential
Legal DescriptionAMERICAN PARK L 198
Census Tract010404
Assessed Land Value$23,000
Assessed Improvement Value$121,312
Assessment Year2025
About this property
This 2 bedroom 1 bath home is located in Frenship school district. Both bedrooms are a good size and are separated by a Jack and Jill bath. The Living, Dining and Kitchen are open concept. The back yard has a covered patio and small storage shed.
Investor Tools
$144,000
Estimated Property Value
$70,885Estimated Mortgage Balance
$73,115Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$864 /month
Positive
Cash Flow Estimate:
$288 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,869
$140,191
2025
$23,000
$121,312
$144,312
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,869
$140,191
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usda
Usda
$86,100
Yes
First
Oct 2, 2017
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$70,885
$73,115
50%
49%
$517/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,090/mo
$517/mo
+$573/mo
9.1%
12.4%