$1,147,000
NAL Estimated Property Value45 N Hemming Road, Valley View, TX, 76272
$1,154,831 ARV
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Ice Maker, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4.96 acres
Building Information
Year Built1995
Roof Type105
Garage Spaces2
Land Information
APN25113
SubdivisionJohnston Aj
Land UseResidential
Legal DescriptionJOHNSTON AJ 0536 ACRES 4.96
Census Tract000702
Assessed Land Value$444,253
Assessed Improvement Value$661,359
Assessment Year2025
About this property
Gorgeous privately gated property backing up to the Corps land with path to Lake Ray Roberts. Soaring trees, pond and lush landscaping surround this completely renovated home. Exceptionally open kitchen and living area with vaulted ceiling and hand crafted wood beams. Master boasts his and her vanities, walk in shower, stand-alone soaking tub along with his and her separate closets. Enjoy the evening sitting on the back porch overlooking the pool with views of the lake. 30x50 shop with electric for the toys. A MUST-SEE PROPERTY!!!
Investor Tools
$1,147,000
Estimated Property Value
$346,949Estimated Mortgage Balance
$800,051Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,154,830
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,882 /month
Positive
Cash Flow Estimate:
$2,294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,474/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,957
$935,000
2025
$444,253
$661,359
$1,105,612
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$11,957
$935,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Credit Line (Revolving) / Heloc
$350,000
No
First
Nov 3, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,949
$800,051
69%
30%
$2,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,099/mo
+$601/mo
2.8%
