$235,606
NAL Estimated Property Value4603 Del Rio Trail, Wichita Falls, TX, 76309
$256,388 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Double Oven, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Laminate, Tile, Vinyl
Exterior
Lot Size8,999 sqft
Building Information
Year Built1968
Roof Type105
Garage Spaces3
Land Information
APN0180 067 00
Lot Number1,2
SubdivisionBelair
Land UseResidential
Legal DescriptionLOT 2 W 5 FT LOT 1 BLK 4 BELAIR
Census Tract012402
Assessed Land Value$22,000
Assessed Improvement Value$213,606
Assessment Year2025
About this property
Lovingly maintained by the same family since 1968, this Model home by Dennis Company Homes is full of custom details, charm & pride of ownership. Minutes from Market Street, 3 bed 2 bath + formal living room, cozy family room, & a primary suite with a private bath featuring double sinks. Covered patio and fenced backyard. Great Storage! Dbl attached 638sf garage & single carport offer ample parking. Immaculate & inviting! Nuflo plumbing upgrade in 2020, New Roof in 2021-2022, Water Heater Replaced in 2022.
Investor Tools
$235,606
Estimated Property Value
$168,753Estimated Mortgage Balance
$66,853Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$256,387
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,414 /month
Positive
Cash Flow Estimate:
$471 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$305/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,488
$235,606
2025
$22,000
$213,606
$235,606
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,488
$235,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aml Funding Llc
Conventional
$171,000
No
First
Aug 12, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,753
$66,853
28%
72%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,320/mo
$1,026/mo
+$294/mo
6.7%
