$258,000
NAL Estimated Property Value2111 White Wing Dr, Navasota, TX, 77868
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Electric Cooktop, Electric Oven
FlooringLaminate, Terrazzo
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR55761
Lot Number2
Land UseResidential
Legal DescriptionDOVE CROSSING, BLOCK 3, LOT 2
Census Tract180202
Assessed Land Value$20,000
Assessed Improvement Value$214,680
Assessment Year2025
About this property
Spacious easy-living! Open layout concept for ample space while entertaining and cooking! Gourmet island kitchen with breakfast bar, black cabinets, & white granite countertops! Tons of natural light throughout the home. This home is conveniently located within miles of schools, shopping, and dining. Low maintenance laminate flooring installed throughout the homes and tile in the bathrooms. Nice back deck for outdoor entertaining and fire pit for those chilly nights! Dogs not included in sale!
Investor Tools
$258,000
Estimated Property Value
$130,543Estimated Mortgage Balance
$127,457Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,097
$234,680
2025
$20,000
$214,680
$234,680
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,097
$234,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$143,225
No
First
Sep 13, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,543
$168,457
56%
51%
$859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$859/mo
+$596/mo
6.8%
