$315,000
NAL Estimated Property Value229 Vista Rd, Gatesville, TX, 76528
Off Market
Highlights
Interior
AppliancesMicrowave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Lot Size10.08 acres
Building Information
Year Built1996
Garage Spaces2
Land Information
APN1-07-64-3020
Lot Number10
SubdivisionVista Ii
Land UseResidential
Legal DescriptionVISTA II, LOT 10, ACRES 10.08, MH LABEL# RAD0877065 / RAD0877066
Census Tract010102
Assessed Land Value$130,880
Assessed Improvement Value$78,500
Assessment Year2025
About this property
Cute County Home on 10 Acres, just outside town between Gatesville and Copperas Cove, TX. The last home is located at the end of Vista Road. Lots of Trees and pretty views if the trees desire to be removed and a seasonal creek. Other features include a carport, deer, and wildlife for recreational use.
Investor Tools
$315,000
Estimated Property Value
$224,930Estimated Mortgage Balance
$90,070Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,855
$209,380
2025
$130,880
$78,500
$209,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,855
$209,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$242,250
No
First
Jul 12, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,930
$90,070
28%
71%
$1,453/mo
