Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$399,000

NAL Estimated Property Value

3028 Wilson Valley Rd, Little River Academy, TX, 76554

$518,700 ARVInfo
Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,056 Sq Ft
price_per_sqft$199.37 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Off-Market ListARV FlipAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesDishwasher, Disposal, Dryer, Electric Range, Exhaust Fan, Microwave, Oven, Electric Oven, Range, Refrigerator, Stainless Steel Appliance(s), Washer, Electric Water Heater
FlooringCarpet, Tile

Exterior

Exterior FeaturesNone
Lot Size1.09 acres

Building Information

Year Built2000
Stories1
Roof Type105
Garage Spaces2

Land Information

APN231593
SubdivisionM Moreno
Land UseResidential
Legal DescriptionA0014BC M MORENO, ACRES 1.09
Census Tract021400
Assessed Land Value$64,664
Assessed Improvement Value$320,732
Assessment Year2025

About this property

NEW FLOORING JUST INSTALLED IN ALL BEDROOMS... Don’t miss this rare find in the coveted Wilson Valley area — a beautiful home on over an acre in Academy ISD with a 20x25 shop on a slab and a pipe-fenced backyard. This property perfectly blends country charm with everyday convenience. Inside, you’ll find a warm, open layout filled with natural light, a spacious kitchen, and a comfortable primary suite. The living are features a brick fireplace to stay warm in those winter months. There is also a formal dining and a breakfast area. Outside is where it truly shines — the pipe fencing gives a clean, classic look while defining plenty of usable space for play, projects, or animals. The back yard is shaded with mature oak trees! The 20x25 shop is ideal for hobbies, storage, or a home business, and the peaceful setting offers the best of rural living just minutes from Temple and Belton. Properties on Wilson Valley rarely come available — schedule your showing today and see why this one stands out! Seller is open to paying buyers closing costs and/or concessions!

Investor Tools

Property Icon
$399,000
Estimated Property Value
$322,055Estimated Mortgage Balance
$76,945Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$518,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,459 /month
Positive
Cash Flow Estimate:
$820 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,612
$385,396
2025
$64,664
$320,732
$385,396
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,612
$385,396

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Va
$350,692
Yes
First
Jan 20, 2022
Feb 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,055
$76,945
19%
81%
$2,103/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$2,103/mo
$-743/mo
4.1%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Little River Academy

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3028 Wilson Valley Rd | Property Details | No Agent List