$483,000
NAL Estimated Property Value25 N Rim Rd, Ransom Canyon, TX, 79366
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Range
FlooringCarpet
Exterior
Exterior FeaturesBarbecue, Outdoor Grill
Lot Size12,439 sqft
Building Information
Year Built1992
Garage Spaces2
Land Information
APNR58133
Lot Number190
SubdivisionLake Ransom Canyon
Land UseResidential
Legal DescriptionLAKE RANSOM CANYON BLK 19 W PT OF L 19 & E PT OF 18
Census Tract010700
Assessed Land Value$12,439
Assessed Improvement Value$382,870
Assessment Year2025
About this property
Beautiful home in Ransom Canyon! 4 bedrooms/3.5 baths/2 car garage * extra parking by garage * BEAUTIFUL view of the lake * Large kitchen with breakfast bar and island * screened in porch * outdoor kitchen * above ground pool with great deck * Don't miss the view from the upstairs balcony!!
Investor Tools
$483,000
Estimated Property Value
$173,631Estimated Mortgage Balance
$309,369Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,898 /month
Positive
Cash Flow Estimate:
$966 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$837/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,627
$395,309
2025
$12,439
$382,870
$395,309
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,627
$395,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Conventional
$200,000
No
First
Sep 11, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,631
$309,369
64%
36%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,200/mo
+$760/mo
4.9%
