$357,235
NAL Estimated Property Value601 Cambridge Ave, Wolfforth, TX, 79382
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Dishwasher, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size7,150 sqft
Building Information
Year Built2020
Roof Type105
Garage Spaces2
Land Information
APNR172455
Lot Number3910
SubdivisionPreston Manor
Land UseResidential
Legal DescriptionPRESTON MANOR L 391
Census Tract010419
Assessed Land Value$69,500
Assessed Improvement Value$287,735
Assessment Year2025
About this property
Beautiful New Construction Home Designed and Built by Kim Craig. This 3/2/2 home in Preston Manor features an open concept floor plan, rear entry garage, gas stove, large patio, and lots of natural light, with big windows and a view of the dog park. This house is complete except for front and backyard landscaping. Schedule a showing today!
Investor Tools
$357,235
Estimated Property Value
$195,419Estimated Mortgage Balance
$161,816Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,143 /month
Positive
Cash Flow Estimate:
$714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$689/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,479
$357,235
2025
$69,500
$287,735
$357,235
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,479
$357,235
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank & Trust
Conventional
$219,960
No
First
Aug 26, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,419
$161,816
45%
55%
$1,319/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,319/mo
+$211/mo
5.1%
