$365,000
NAL Estimated Property Value34 County Road 160, Whitesboro, TX, 76273
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Refrigerator
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size1 acre
Building Information
Year Built2007
Roof Type105
Land Information
APN26138
Lot Number25
SubdivisionCedarcrest Addn
Land UseResidential
Legal DescriptionCEDARCREST ADDN; LOT 25; ACRES 1.0; MH LABEL# PFS1021145 CANCELLED TO REAL ESTATE / PFS1021146
Census Tract000100
Assessed Land Value$80,000
Assessed Improvement Value$145,282
Assessment Year2025
Investor Tools
$365,000
Estimated Property Value
$80,568Estimated Mortgage Balance
$284,432Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,678
$225,282
2025
$80,000
$145,282
$225,282
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$3,678
$225,282
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$93,005
No
First
Aug 15, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$80,568
$284,432
77%
22%
$558/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,950/mo
$558/mo
+$1,392/mo
6.4%
