$280,000
NAL Estimated Property Value249 Shiloh Trl, China Spring, TX, 76633
$343,469 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size5 acres
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN180033000853009
SubdivisionRabago M
Land UseResidential
Legal DescriptionRABAGO M ACRES 5.0
Census Tract004102
Assessed Land Value$63,250
Assessed Improvement Value$181,850
Assessment Year2025
Investor Tools
$280,000
Estimated Property Value
$11,081,591Estimated Mortgage Balance
$280,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$343,469
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,983
$239,397
2025
$63,250
$181,850
$245,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,983
$239,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amplify Cu
Open End Mortgage / Open End With Future Advance Clause
$11,500,000
No
First
Jun 24, 2022
Jul 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$11,081,591
N/A
0%
3958%
$71,498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$71,498/mo
$-70,098/mo
6.0%
