$455,822
NAL Estimated Property Value4908 Wagon Wheel Road, Joshua, TX, 76058
$480,627 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Ceramic Tile, Marble
Exterior
Lot Size5 acres
Building Information
Year Built2002
Garage Spaces2
Land Information
APN126.3578.00340
Lot Number25
Land UseResidential
Legal DescriptionLOT 25 WAGON WHEEL EST 126.6634.91289 ABST 173
Census Tract130214
Assessed Land Value$250,000
Assessed Improvement Value$205,822
Assessment Year2025
About this property
MULTPLE OFFER SITUATION. PLEASE SUBMIT YOUR HIGHEST AND BEST OFFER BY 2-23-2020 by 10pm. This home features 4 bedrooms and 2.1 bathrooms. With a detached garage and a porch that will be perfect to host your next get together. It offers 5 fenced acres. Surrounded by fruit trees. Perfect to grow a garden. It also has 2 more detached garages and 2 mobile homes that you can lease out. Both mobile homes have new flooring and granite counter tops.
Investor Tools
$455,822
Estimated Property Value
$241,809Estimated Mortgage Balance
$214,013Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$480,626
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,735 /month
Positive
Cash Flow Estimate:
$912 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$609/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,033
$455,822
2025
$250,000
$205,822
$455,822
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,033
$455,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinncacle Bank
Commercial
$275,000
No
First
Mar 27, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,809
$214,013
46%
53%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,649/mo
+$278/mo
5.1%
