$284,878
NAL Estimated Property Value2012 Woodlawn Street, Gainesville, TX, 76240
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Parquet, Vinyl
Exterior
Lot Size11,282 sqft
Building Information
Year Built1976
Roof Type105
Garage Spaces2
Land Information
APN14121
Lot Number10,11
SubdivisionWheeler Creek Addn
Land UseResidential
Legal DescriptionWHEELER CREEK ADDN; BLOCK 16; LOT 10 & 11 PTS OF
Census Tract000600
Assessed Land Value$49,762
Assessed Improvement Value$258,539
Assessment Year2025
About this property
WELCOME HOME! Located in the desirable Wheeler Creek Subdivision. This home is PERFECT for entertaining and relaxation. The layout is a split floor plan with the kitchen open to dining area. Home offers vaulted ceilings, wood burning fireplace and large game room with wet bar and half bath. Master bedroom is spacious with wood burning stove and large walk-in closet. Nice shady lot with privacy fence and workshop. One Owner. * Buyer or Buyer's agent to verify all information*
Investor Tools
$284,878
Estimated Property Value
$133,390Estimated Mortgage Balance
$151,488Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,709 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$456/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,050
$284,878
2025
$49,762
$258,539
$308,301
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,050
$284,878
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lhm Financial Corp
Fha
$157,102
Yes
First
Nov 16, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,390
$151,488
53%
47%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$942/mo
+$478/mo
6.0%
