$271,000
NAL Estimated Property Value529 Asbury Drive, Saginaw, TX, 76179
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,965 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN47163E-8-13
Lot Number13
SubdivisionWillowstone Estates-Saginaw
Land UseResidential
Legal DescriptionWILLOWSTONE ESTATES-SAGINAW BLOCK 8 LOT 13
Census Tract114015
Assessed Land Value$60,000
Assessed Improvement Value$188,000
Assessment Year2025
About this property
WELL MAINTAINED 4 BEDROOM 2 BATH HOME WITH LARGE LIVING AREA. COZY FIREPLACE. BUILT IN CABINETS IN KITCHEN. MASTER BEDROOM HAS GARDEN TUB, LINEN CLOSET. HOME HAS GREAT CURB APPEAL AND LANDSCAPING. BACKYARD HAS A STORAGE BARN. PROPERTY IS A MUST SEE! MOTIVATED SELLERS! THEY ARE OFFERING $3,500 TOWARDS BUYERS CLOSING COST!!
Investor Tools
$271,000
Estimated Property Value
$10,190Estimated Mortgage Balance
$260,810Estimated Equity
96% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,380
$248,000
2025
$60,000
$188,000
$248,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,380
$248,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank Of New York Mellon Trust Co Na
Stand Alone Second / Subordinate Position
$198,831
No
First
N/A
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$10,190
$260,810
96%
4%
$68/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$68/mo
+$2,642/mo
12.0%
