$320,792
NAL Estimated Property Value201 Rio Grande Dr, Crandall, TX, 75114
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,926 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00.3156.0003.0015.00.01.01
Lot Number15
SubdivisionRiver Ridge Addition Ph 1
Land UseResidential
Legal DescriptionRIVER RIDGE PH 1 BLOCK C LOT 15
Census Tract050802
Assessed Land Value$65,000
Assessed Improvement Value$255,792
Assessment Year2025
About this property
Huge house 4 bedrooms, study, 2 living areas, 2 dinning areas, great for entertaining. Master bedroom and study downstairs. Kitchen has breakfast and living hand areas. Splits master bedroom has separate tub and shower with walk-in closet. Upstairs has and other large living area with 3 bedrooms and bath. Lots space for growing family.
Investor Tools
$320,792
Estimated Property Value
$246,578Estimated Mortgage Balance
$74,214Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,569
$320,792
2025
$65,000
$255,792
$320,792
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,569
$320,792
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$270,019
Yes
First
Oct 26, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,578
$74,214
23%
77%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,869/mo
+$703/mo
9.6%
