$314,000
NAL Estimated Property Value317 Crescent Dr, Hewitt, TX, 76643
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Disposal
FlooringCarpet, Laminate, Other
Exterior
Lot Size14,000 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN363030000021007
Lot Number14
SubdivisionBarcus Pat
Land UseResidential
Legal DescriptionBARCUS PAT LOT 14 BLOCK 2 ACRES .3214
Census Tract003710
Assessed Land Value$27,580
Assessed Improvement Value$273,860
Assessment Year2025
About this property
Beautiful home located in the Midway school district (Spring Valley Elem). This wonderful home is move in ready, but could use some updates. The kitchen and living room are on a semi open floor plan. The bedrooms are all large and spacious. The garage has been converted to an open connected living area but could be made into a larger master bedroom. The outside area contains a carport that connects the large multi room workshop to the house.
Investor Tools
$314,000
Estimated Property Value
$136,921Estimated Mortgage Balance
$177,079Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,256
$301,440
2025
$27,580
$273,860
$301,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,256
$301,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$148,000
No
First
May 11, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,921
$177,079
56%
44%
$888/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,720/mo
$888/mo
+$832/mo
6.6%
