$263,000
NAL Estimated Property Value3009 Waterstone Way, Brownwood, TX, 76801
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Building Information
Year Built2019
Garage Spaces2
Land Information
APN20053238
Land UseResidential
Legal DescriptionWATERSTONE ADDITION, THE WATERSTONE CONDOS, UNIT 3009
Census Tract951100
Assessed Land Value$12,280
Assessed Improvement Value$226,080
Assessment Year2025
About this property
New 3 bedroom 2 bath home with new appliances. This condo features tile plank flooring, crown molding thru out , walk in showers in the master bedroom, granite countertops, all stainless appliances including refrigerator as well as private patio with privacy fencing. Community offers usage of Pool and Club House.
Investor Tools
$263,000
Estimated Property Value
$188,826Estimated Mortgage Balance
$74,174Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,578 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$363/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,040
$238,360
2025
$12,280
$226,080
$238,360
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,040
$238,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Conventional
$198,800
No
First
Aug 28, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,826
$74,174
28%
72%
$1,192/mo
