$245,000
NAL Estimated Property Value26 Shadowood Lane, Gainesville, TX, 76240
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size11,400 sqft
Building Information
Year Built1961
Roof Type105
Garage Spaces2
Land Information
APN16943
Lot Number3
SubdivisionShadowood Addn
Land UseResidential
Legal DescriptionSHADOWOOD ADDN; BLOCK A; LOT 3 W 80' & E 20' OF 2
Census Tract001100
Assessed Land Value$60,306
Assessed Improvement Value$185,874
Assessment Year2025
About this property
BACK ON THE MARKET AND READY TO GO! Everything is ready to close on this Beautiful & Rare ONE OWNER home that has been loved and meticulously maintained for years and years...This lovely home is perfectly appointed in terms of location and layout. Featuring two large living areas, open kitchen, spacious bedrooms, built - ins, over sized garage, large backyard with mature trees, and much more....All the wonderful things your family will love and enjoy for many more years to come!
Investor Tools
$245,000
Estimated Property Value
$129,447Estimated Mortgage Balance
$115,553Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,322
$242,650
2025
$60,306
$185,874
$246,180
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,322
$242,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First State Bank
Conventional
$146,000
No
First
Jul 14, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$129,447
$115,553
47%
53%
$876/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$876/mo
+$544/mo
7.0%
