$147,000
NAL Estimated Property Value551 Joy Drive, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size7,910 sqft
Building Information
Year Built1948
Stories1
Garage Spaces1
Land Information
APN13600-17-20
Lot Number20
SubdivisionFarmers Addition
Land UseResidential
Legal DescriptionFARMERS ADDITION BLOCK 17 LOT 20
Census Tract110703
Assessed Land Value$39,565
Assessed Improvement Value$96,318
Assessment Year2025
About this property
Great investor potential! 2 bedroom, 1 bath home, covered front porch, fenced backyard, storage building, great location! Home is being sold as-is.
Investor Tools
$147,000
Estimated Property Value
$0Estimated Mortgage Balance
$147,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$330/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,219
$135,883
2025
$39,565
$96,318
$135,883
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,219
$135,883
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$147,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
N/A
+$1,456/mo
11.9%
