$240,000
NAL Estimated Property Value205 Bentley Dr, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Linoleum
Building Information
Year Built1993
Garage Spaces2
Land Information
APN126.3416.00460
Lot Number14
Land UseResidential
Legal DescriptionLOT 14 BLK 3 BENTLEY ADDITION
Census Tract130210
Assessed Land Value$40,000
Assessed Improvement Value$152,220
Assessment Year2025
About this property
Great investment opportunity in an even better location. Walking distance to Elder Elementary and zoned for Nichols Middle School. Flooring needs to be replaced along with some other cosmetic updates. Selling As Is.
Investor Tools
$240,000
Estimated Property Value
$192,188Estimated Mortgage Balance
$47,812Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$803
$192,220
2025
$40,000
$152,220
$192,220
No
Tax History
Year
Tax Paid
Assessed Value
2025
$803
$192,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$200,000
No
First
Mar 26, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,188
$47,812
19%
80%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,200/mo
+$727/mo
9.6%
