$302,000
NAL Estimated Property Value5900 Hilltop Drive, Watauga, TX, 76148
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,884 sqft
Building Information
Year Built1990
Stories1
Garage Spaces2
Land Information
APN18498-4-1
Lot Number1
SubdivisionHilltop Addition-Watauga
Land UseResidential
Legal DescriptionHILLTOP ADDITION-WATAUGA BLOCK 4 LOT 1
Census Tract113803
Assessed Land Value$60,000
Assessed Improvement Value$201,901
Assessment Year2025
About this property
Perfect family home! Spacious living room with stone fireplace. Large master bedroom with garden tub and his and her closets. Large fenced backyard with pergola deck that's perfect for entertaining. Privacy fence with side entrance to pull your trailer or boat into the backyard. This one will not last!!!
Investor Tools
$302,000
Estimated Property Value
$233,343Estimated Mortgage Balance
$68,657Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$592/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,599
$261,901
2025
$60,000
$201,901
$261,901
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,599
$261,901
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$256,500
No
First
Aug 20, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,343
$68,657
22%
77%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,538/mo
+$952/mo
9.9%
