$385,000
NAL Estimated Property Value405 Walnut Grove Road, Whitewright, TX, 75491
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile, Concrete
Exterior
Lot Size1.01 acres
Building Information
Year Built2019
Garage Spaces2
Land Information
APN233 7695002
Lot Number2
SubdivisionKory Langford Legacy Estates
Land UseResidential
Legal DescriptionKORY LANGFORD LEGACY ESTATES, BLOCK 1, LOT 2, ACRES 1.015
Census Tract001802
Assessed Land Value$88,122
Assessed Improvement Value$240,530
Assessment Year2025
About this property
MOVE IN READY!!! 1 ACRE - NEW CONSTRUCTION! 3 Bedrooms, 2 Bathrooms, 2 Car Garage. Granite, hard surface flooring, custom cabinetry design, landscaped, trimmed, ALL NEW APPLIANCES! Great layout, back porch, scenic entrance, quiet neighborhood in the country. This house should pass any loan type, FHA, VA, Conventional. Its affordable and a perfect fit for a one acre estate. Go see anytime. Seller has other 1.7 acre lots in rural Sherman that will soon be available. Call or TEXT agent for details or questions 903-271-0007
Investor Tools
$385,000
Estimated Property Value
$184,180Estimated Mortgage Balance
$200,820Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$593/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,187
$328,652
2025
$88,122
$240,530
$328,652
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,187
$328,652
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Va
$209,900
Yes
First
Feb 27, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,180
$200,820
52%
48%
$1,259/mo
