$255,000
NAL Estimated Property Value308 Cambridge Drive, Saginaw, TX, 76179
$300,686 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size9,727 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN6138-2-7R
Lot Number7R
SubdivisionCambridge Estates, The
Land UseResidential
Legal DescriptionCAMBRIDGE ESTATES, THE BLOCK 2 LOT 7R
Census Tract114015
Assessed Land Value$35,000
Assessed Improvement Value$195,000
Assessment Year2025
About this property
3-2-2 Totally Remodeled!!! Spacious Living Area with vaulted ceiling and cedar beam, Cabinets galore with Granite through out, oil rubbed hardware and fixtures, raised dining area, heated and cooled back patio, Storms Windows, Work shop in back yard, Award winning school district EMS-ISD!!! Easy excess to highway 287 and to 820. Close to all schools, shopping and eating facilities.
Investor Tools
$255,000
Estimated Property Value
$182,840Estimated Mortgage Balance
$72,160Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$300,686
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,565
$230,000
2025
$35,000
$195,000
$230,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,565
$230,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Inc
Va
$206,646
Yes
First
Jun 23, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,840
$72,160
28%
72%
$1,239/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,239/mo
+$1,471/mo
12.8%
