$453,884
NAL Estimated Property Value45 Augusta Dr, Meadowlakes, TX, 78654
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size5,384 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN29966
Lot Number150,54A
SubdivisionMeadowlakes
Land UseResidential
Legal DescriptionS6160 MEADOWLAKES LOT 150-54A, SEC 1
Census Tract960600
Assessed Land Value$45,781
Assessed Improvement Value$408,103
Assessment Year2025
About this property
New construction town home located on the #5 tee box of the Hidden Falls Golf Course in Meadowlakes. Great eastly views with close proximity to all the Clubhouse amenities.
Investor Tools
$453,884
Estimated Property Value
$323,398Estimated Mortgage Balance
$131,114Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,723 /month
Positive
Cash Flow Estimate:
$908 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$675/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,828
$453,884
2025
$45,781
$408,103
$453,884
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,828
$453,884
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Fha
$344,359
Yes
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,398
$130,486
28%
71%
$2,143/mo
