$274,269
NAL Estimated Property Value408 Grayson Ct, Joshua, TX, 76058
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet
Building Information
Year Built2006
Garage Spaces2
Land Information
APN126.3524.00800
Lot Number10
Land UseResidential
Legal DescriptionLOT 10 BLK 4 WINDING CREEK
Census Tract130214
Assessed Land Value$40,000
Assessed Improvement Value$234,269
Assessment Year2025
Investor Tools
$274,269
Estimated Property Value
$243,572Estimated Mortgage Balance
$30,697Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,646 /month
Positive
Cash Flow Estimate:
$549 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,675
$274,269
2025
$40,000
$234,269
$274,269
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,675
$274,269
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Angel Oak Mortgage Solutions Llc
Purchase Money Mortgage
$260,000
No
First
Dec 29, 2022
Jan 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,572
$30,697
11%
89%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,559/mo
+$368/mo
8.4%
