$419,296
NAL Estimated Property Value18600 Sundancer Ln, Bushland, TX, 79124-1438
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesRange, Microwave, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size1.51 acres
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR-065-1350-6400
Lot Number4
SubdivisionPrairie West Estates # 7
Land UseResidential
Legal DescriptionPRAIRIE WEST ESTATES # 7, LOT 004, BLK 0003, 1.5100 ACRES
Census Tract014300
Assessed Land Value$37,000
Assessed Improvement Value$382,296
Assessment Year2025
About this property
Don't miss out on this Bushland home with a shop! Featuring 4 Bedrooms, 2 Baths and an office with a large shop that sits on approximately 1.5 acres. This home is minutes from the high school. Shop is 40x60x18 it has 125 amp service ran from the main with plumbing ran to the exterior of the west side of the shop. Schedule a showing before this one is gone.
Investor Tools
$419,296
Estimated Property Value
$367,427Estimated Mortgage Balance
$51,869Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,516 /month
Positive
Cash Flow Estimate:
$839 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$702/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,323
$419,296
2025
$37,000
$382,296
$419,296
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,323
$419,296
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$376,475
Yes
First
May 26, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,427
$51,869
12%
88%
$2,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$2,379/mo
$-589/mo
5.1%
