$243,573
NAL Estimated Property Value231 Windjammer Road, Gun Barrel City, TX, 75156
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Building Information
Year Built2020
Garage Spaces2
Land Information
APN2935-0030-0220-53
Lot Number22
SubdivisionHarbor Point #2 (618)
Land UseResidential
Legal DescriptionLT 22 AB 578 L NAVARRO SUR, HARBOR POINT #2, BLK 30 LT 22, 5/26
Census Tract950604
Assessed Land Value$18,000
Assessed Improvement Value$361,898
Assessment Year2025
About this property
New construction at a great price! Open floor plan. Ceramic tile and carpet throughout. Kitchen has stainless steel appliances including built in microwave, glass tile backsplash, plus plenty of storage and counter space. Master suite is spacious with dual sinks in the bathroom as well as separate shower and bathtub. Yard has been freshly sodded and fenced. This is a great location close to Cedar Creek Reservoir. Owner is also selling 233 Windjammer which has just been completed. Construction has started on 227 and 229 Windjammer.
Investor Tools
$243,573
Estimated Property Value
$151,013Estimated Mortgage Balance
$92,560Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,461 /month
Positive
Cash Flow Estimate:
$487 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$968
$243,573
2025
$18,000
$361,898
$379,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$968
$243,573
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$170,324
Yes
First
Jul 15, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,013
$92,560
38%
62%
$1,022/mo
