Last 24 Hours
$307,000
NAL Estimated Property Value1903 Cottonwood Ave, Wolfforth, TX, 79382
Off Market
3 Beds
3 Bath
1,900 Sq Ft
$165.79 / sqft
Built in 2023Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Dishwasher, Microwave
Exterior
Exterior FeaturesNone
Lot Size6,325 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces2
Land Information
APNR344500
Lot Number680
SubdivisionOverlook The
Land UseResidential
Legal DescriptionOVERLOOK THE L 68
Census Tract010404
Assessed Land Value$40,000
Assessed Improvement Value$247,848
Assessment Year2025
About this property
Nesloney Homes is proudly present this 3/3/2 home in one of the newest developing Wolfforth neighborhoods- The Overlook!! You will be impressed by the design and the selections. Check out the house yourselves by scheduling your showing today!
Investor Tools
$307,000
Estimated Property Value
$292,114Estimated Mortgage Balance
$14,886Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$715/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,047
$287,848
2025
$40,000
$247,848
$287,848
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,047
$287,848
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$297,350
No
First
May 22, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,114
$14,886
4%
95%
$1,783/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,783/mo
$-253/mo
6.0%
12.4%