$243,000
NAL Estimated Property Value5905 Dunson Drive, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size4,996 sqft
Building Information
Year Built1962
Stories1
Land Information
APN4080-8-16
Lot Number16
SubdivisionBrowning Heights North
Land UseResidential
Legal DescriptionBROWNING HEIGHTS NORTH BLOCK 8 LOT 16
Census Tract113810
Assessed Land Value$45,000
Assessed Improvement Value$183,930
Assessment Year2025
About this property
Great curb appeal! Cute 4 bedroom 1.5 bath features fresh paint inside and out. Newer carpet, wood fence (with drive thru gate) french drain and foundation work all in 2021. Beautiful granite countertops and tile backsplash in kitchen. Spacious dining area with bay window. Large back yard with storage building and sturdy dog house! Conveniently located.
Investor Tools
$243,000
Estimated Property Value
$188,092Estimated Mortgage Balance
$54,908Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,254
$228,930
2025
$45,000
$183,930
$228,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,254
$228,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$205,200
No
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,092
$54,908
22%
77%
$1,231/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,231/mo
+$1,259/mo
12.3%
