$415,000
NAL Estimated Property Value4602 E Woodrow Road, Slaton, TX, 79364
$442,791 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Dishwasher, Microwave, Water Softener, Water Softener Owned
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size39.41 acres
Building Information
Year Built1940
Roof Type105
Garage Spaces3
Land Information
APNR103333
Lot Number1500
SubdivisionAbstract 298
Land UseResidential
Legal DescriptionBLK S SEC 77 AB 298 NE/PT OF E/2 OF W/2 AC: 39.407
Census Tract010700
Assessed Land Value$8,000
Assessed Improvement Value$28,019
Assessment Year2025
About this property
Sweeping views finds you on this amazing 40 acres of West Texas and Lubbock-Cooper ISD! This jewel is a custom built home with gourmet kitchen, large family room, formal dining, dedicated office, basement, mud room and the list goes on... The spacious Master bedroom is isolated with ensuite, soaking tub and separate walk-in shower. Secondary bedrooms each have access to connected baths. Bring your family, pets and other animals to see what it's all about.
Investor Tools
$415,000
Estimated Property Value
$353,408Estimated Mortgage Balance
$61,592Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$442,790
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$723
$36,019
2025
$8,000
$28,019
$36,019
No
Tax History
Year
Tax Paid
Assessed Value
2024
$723
$36,019
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Credit Line (Revolving) / Heloc
$240,000
No
First
May 3, 2013
Jun 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,408
$61,592
14%
85%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,220/mo
$2,639/mo
$-1,419/mo
3.5%
