Last 24 Hours
$490,000
NAL Estimated Property Value415 Rugged Drive, Red Oak, TX, 75154
Off Market
4 Beds
3 Bath
2,494 Sq Ft
Single Family Residence
$146.35 / sqft
Built in 2006Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Other, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Other
Lot Size1.03 acres
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN72.4737.901.009.00.111
Lot Number9
SubdivisionHidden Creek Ph Ii
Land UseResidential
Legal DescriptionLOT 9 BLK A HIDDEN CREEK PH II 1.03 AC
Census Tract060103
Assessed Land Value$150,000
Assessed Improvement Value$340,000
Assessment Year2025
About this property
HONEY STOP THE CAR! Welcome home to this impressive family home located in the highly sought after ROISD. As soon as you pull up get ready to fall in LOVE! The exterior offers beautiful curb appeal, Austin stone & brick. You will certainly appreciate the attention & detail throughout. Open concept with a HUGE living area right off the kitchen & dinning, your chefs dream kitchen has tons of beautiful cabinets and gorgeous granite countertops with a massive breakfast bar! Master bedroom offers a LUXURIOUS bath with an oversized full walk in shower. Huge walk in closets! Step outside & enjoy your full ONE ACRE LOT bask in the sun on your HUGE covered & open patio surrounded by lovely landscape. RARE FIND WONT LAST
Investor Tools
$490,000
Estimated Property Value
$294,313Estimated Mortgage Balance
$195,687Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$885/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,169
$490,000
2025
$150,000
$340,000
$490,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,169
$490,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of Colorado
Conventional
$330,600
No
First
Sep 23, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,313
$195,687
39%
60%
$1,983/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$1,983/mo
+$727/mo
6.6%
12.4%