Last 24 Hours
$186,000
NAL Estimated Property Value500 Willow Creek Rd, Victoria, TX, 77904
$241,800 ARV
Off Market
3 Beds
2 Bath
1,216 Sq Ft
$156.25 / sqft
Built in 2012Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesDishwasher, Electric Range, Water Heater, Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesOther, See Remarks
Building Information
Year Built2017
Land Information
APN01900-WCR-00900-13
Lot Number9
SubdivisionIrr Co
Land UseResidential
Legal Description01900 IRR CO, 2012 (16X76) M/H ON ABST 190, ACRES 5.02, LOT 9 WILLOW CREEK RANCHES (UNRECORDED), L/N #NTA1568811
Census Tract001501
Assessed Improvement Value$57,180
Assessment Year2023
About this property
Investor's Dream! 2 Mobile Homes and a 1200 Sq Foot metal building on 5.02 acres. Both units currently have tenants, 522 Willow Creek Ranch will be vacant week after 5/3/25. Rent income has been $1450 on 500 WC Ranch and $1400 on 522 WC Ranch Road. First home is a 2012 model, 3 bedrooms, 2 baths, approx 1216 sq feet. 2nd Home is a 2017 model, 3 bedrooms, 2 baths, approx 1088 sq. feet. Tenants in 500 Willow Creek Ranch have lived there for years and would like to continue renting. Must have at least 24 hours notice for tenants.
Investor Tools
$186,000
Estimated Property Value
$0Estimated Mortgage Balance
$186,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$241,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$144/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$800
$57,180
2023
N/A
$57,180
$57,180
No
Tax History
Year
Tax Paid
Assessed Value
2023
$800
$57,180
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$186,000
100%
0%
$0/mo
12.4%