$365,000
NAL Estimated Property Value25 Indian Trail, Hickory Creek, TX, 75065
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Vinyl, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,847 sqft
Building Information
Year Built1980
Stories1
Roof Type104
Garage Spaces2
Land Information
APNR72753
Lot Number10
SubdivisionHickory Hills Addn
Land UseResidential
Legal DescriptionHICKORY HILLS ADDN BLK B LOT 10
Census Tract021411
Assessed Land Value$88,500
Assessed Improvement Value$170,686
Assessment Year2025
About this property
Great deal on a fixer upper in Hickory Creek! 3-2-2 Brick home with a pool offered AS-IS. Seller to make no repairs.
Investor Tools
$365,000
Estimated Property Value
$312,659Estimated Mortgage Balance
$52,341Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,542
$259,186
2025
$88,500
$170,686
$259,186
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,542
$259,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$318,750
No
First
Apr 21, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,659
$52,341
14%
86%
$1,912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,912/mo
+$178/mo
6.9%
