$360,000
NAL Estimated Property Value4 Navajo Trl, Ransom Canyon, TX, 79366
Off Market
Highlights
Interior
Exterior
Lot Size10,126 sqft
Building Information
Year Built2021
Roof Type105
Garage Spaces560
Land Information
APNR38753
Lot Number270
SubdivisionLake Ransom Canyon
Land UseResidential
Legal DescriptionLAKE RANSOM CANYON BLK 32 L 27
Census Tract010700
Assessed Land Value$7,797
Assessed Improvement Value$305,850
Assessment Year2025
Investor Tools
$360,000
Estimated Property Value
$288,969Estimated Mortgage Balance
$71,031Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$643/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,920
$313,647
2025
$7,797
$305,850
$313,647
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,920
$313,647
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$313,500
No
First
Mar 18, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,969
$71,031
19%
80%
$1,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,880/mo
$-210/mo
5.6%
