Last 24 Hours
$780,000
NAL Estimated Property Value421 Rose Way, Salado, TX, 76571
Off Market
4 Beds
3 Bath
3,365 Sq Ft
Single Family Residence
$125.33 / sqft
Built in 1990Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3.5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Refrigerator, Electric Water Heater
FlooringCarpet, Laminate, Wood
Exterior
Private PoolExterior FeaturesNone
Lot Size26,572 sqft
Building Information
Year Built1990
Stories2
Roof Type105
Garage Spaces2
Land Information
APN6751
SubdivisionVictorian Oaks
Land UseResidential
Legal DescriptionVICTORIAN OAKS, LOT TRACT 24, PT 25, (NW PT OF 25, 9.22' X 23.63' X 46.86' X 67.37'), 0.610AC (NW PT OF 25, 9.22' X 23.63' X
Census Tract023405
Assessed Land Value$58,987
Assessed Improvement Value$571,680
Assessment Year2025
About this property
This Victorian Mansion has the Master bedroom downstairs with three bedrooms, two baths and a large game room upstairs. Downstairs boasts two living areas and three dining areas. A spiral staircase located on the second level takes you to a private loft. The detail moulding and trim work are remarkable. Don't forget to notice the bedroom and private bath situated over the two car garage. It is not included in the square footage of the home. Relax and enjoy your time on the extended wrap around porch.Guest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$780,000
Estimated Property Value
$302,494Estimated Mortgage Balance
$479,252Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,680 /month
Positive
Cash Flow Estimate:
$1,560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,780
$630,667
2025
$58,987
$571,680
$630,667
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,780
$630,667
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$393,745
No
First
Jun 8, 2015
Jul 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,494
$431,506
58%
39%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
N/A
+$1,980/mo
3.0%
12.4%