$186,000
NAL Estimated Property Value313 N Roe St, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesRV Hookup
Lot Size34,996 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN40870-5-13
Lot Number13
SubdivisionSunset Gardens Addn-Wht Stlmnt
Land UseResidential
Legal DescriptionSUNSET GARDENS ADDN-WHT STLMNT BLOCK 5 LOT 13
Census Tract110706
Assessed Land Value$75,000
Assessed Improvement Value$104,277
Assessment Year2025
About this property
HIGHEST AND BEST BY 2 P.M. WEDNESDAY Big lot nice detached garage. 3 bedrooms 1 bath all fenced. Close to Lockheed Martin plant.
Investor Tools
$186,000
Estimated Property Value
$0Estimated Mortgage Balance
$186,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,198
$179,277
2025
$75,000
$104,277
$179,277
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,198
$179,277
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$186,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
N/A
+$1,456/mo
9.4%
