$271,000
NAL Estimated Property Value405 Woodlake Circle, Azle, TX, 76020
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size13,469 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN23165-5-27
Lot Number27
SubdivisionLake Crest Park Addition
Land UseResidential
Legal DescriptionLAKE CREST PARK ADDITION BLOCK 5 LOT 27
Census Tract114204
Assessed Land Value$50,000
Assessed Improvement Value$216,259
Assessment Year2025
About this property
An awesome home in a culdesac and within blocks to schools. Great curb appeal with Beautiful trees,nice wood privacy fence and 2 car side entry garage. A very open Kitchen,dining and living area. Open kitchen with granite counter tops and very large Eat on bar. Free standing stove and dishwasher. Split bedrooms with walk in closet In masterbath. This is a must see!
Investor Tools
$271,000
Estimated Property Value
$224,528Estimated Mortgage Balance
$46,472Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$497/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,613
$266,259
2025
$50,000
$216,259
$266,259
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,613
$266,259
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$245,410
No
First
Nov 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,528
$46,472
17%
83%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,590/mo
$1,472/mo
+$118/mo
7.0%
