$252,000
NAL Estimated Property Value5921 Maurie Dr, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,749 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN4080-20-11
Lot Number11
SubdivisionBrowning Heights North
Land UseResidential
Legal DescriptionBROWNING HEIGHTS NORTH BLOCK 20 LOT 11
Census Tract113810
Assessed Land Value$45,000
Assessed Improvement Value$126,406
Assessment Year2025
About this property
Adorable move in ready home. Open floorplan. Wood look floors, ceramic tile, and newer carpet. Split bedrooms. Granite kitchen countertops. Roof replaced 2017. HVAC replaced 2020. Newer hot water heater. Big backyard with 2 storage units. Walking distance to Watuaga Elementary School.
Investor Tools
$252,000
Estimated Property Value
$144,376Estimated Mortgage Balance
$107,624Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,938
$171,406
2025
$45,000
$126,406
$171,406
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,938
$171,406
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$150,000
No
First
Apr 22, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,376
$107,624
42%
57%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$900/mo
+$1,590/mo
11.9%
