$215,000
NAL Estimated Property Value420 Donald Street, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size6,804 sqft
Building Information
Year Built1954
Stories1
Garage Spaces2
Land Information
APN17190-5-1
Lot Number1
SubdivisionHarris Convair Heights Addn
Land UseResidential
Legal DescriptionHARRIS CONVAIR HEIGHTS ADDN BLOCK 5 LOT 1
Census Tract110706
Assessed Land Value$34,030
Assessed Improvement Value$142,728
Assessment Year2025
About this property
Multiple Offers Received, Please bring Highest and Best by Monday 5.24 Noon - Just 3 minutes from Lockheed this affordable 4 bedroom home is found in the growing neighborhood of Harris Convair Heights. The huge, open, eat-in kitchen has lots of prep space and plenty of room for an oversized table. Entertaining friends will be a blast out back on the giant customer deck built around a large above ground pool. The 2 car detached garage works well as a shop space too. Lots of potential here for upgrades. Don't miss out on a great opportunity.
Investor Tools
$215,000
Estimated Property Value
$163,575Estimated Mortgage Balance
$51,425Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$473/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,606
$176,758
2025
$34,030
$142,728
$176,758
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,606
$176,758
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aspire Bank
Conventional
$180,500
No
First
Jun 24, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,575
$51,425
23%
76%
$1,083/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,083/mo
+$844/mo
10.8%
