$195,000
NAL Estimated Property Value445 Lakeside Drive, Bowie, TX, 76230
$253,500 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringVinyl
Building Information
Year Built2022
Land Information
APNR000017901
Lot Number1,2
Land UseResidential
Legal DescriptionLOTS 1 & 2 BLK 4 UNIT 2 RICHWOOD HILLS
Census Tract950401
Assessed Land Value$2,000
Assessed Improvement Value$125,690
Assessment Year2025
About this property
Amazing property just steps away from the lake and a park with a boat launch. Built in 2022! 3 bedrooms and 2 full baths. Open floorplan. Huge 4 car carport. Storage shed conveys with the property.
Investor Tools
$195,000
Estimated Property Value
$127,168Estimated Mortgage Balance
$67,832Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$253,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$134/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$633
$127,690
2025
$2,000
$125,690
$127,690
No
Tax History
Year
Tax Paid
Assessed Value
2025
$633
$127,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$132,554
Yes
First
Feb 2, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,168
$67,832
34%
65%
$795/mo
