$844,000
NAL Estimated Property Value2004 W Lake Dr, Gladewater, TX, 75647
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Electric Cooktop, Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1985
Garage Spaces3
Land Information
APN13897
Lot Number34
Land UseResidential
Legal DescriptionLOT 34 PT, 35 PT & 36 PT, BLK W1 GLADEWATER LAKE S178 (A427,A489,A8) & HOUSE
Census Tract950600
Assessed Land Value$130,000
Assessed Improvement Value$504,530
Assessment Year2025
About this property
This is the ultimate lake house or full time residence! This beautiful home has 4 spacious bedrooms, each bedroom has their own bath as well. The master suite is exquisite! The view is breathtaking! From the master you look out onto the patio and decks to the gorgeous pool with fountain overlooking the lake. This home was built for entertaining with the large great room and beautiful fireplace and multilevel decks leading to the pool...The kitchen has granite countertops and a spacious island....Storage galore!....Private entry gate and more!
Investor Tools
$844,000
Estimated Property Value
$466,999Estimated Mortgage Balance
$377,001Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,064 /month
Positive
Cash Flow Estimate:
$1,688 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,012/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,920
$634,530
2025
$130,000
$504,530
$634,530
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,920
$634,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eastman Cu
Conventional
$363,600
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$466,999
$377,001
44%
55%
$3,080/mo
