$264,000
NAL Estimated Property Value6054 Springdale Ct, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size8,377 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN3740-6-27
Lot Number27
SubdivisionBrookdale Heights
Land UseResidential
Legal DescriptionBROOKDALE HEIGHTS BLOCK 6 LOT 27
Census Tract113809
Assessed Land Value$50,000
Assessed Improvement Value$197,036
Assessment Year2025
About this property
Completely updated home great neighborhood. Open concept, located at end of Cul De Sac. Updates include new roof in 2018, fresh paint throughout, popcorn ceilings re textured, wood-like tile in all areas except new carpet in bedrooms, new fixtures, new ceiling fans, Granite counters in kitchen, new shower and bath tile, new stainless appliances, new front door etc. Large fenced back yard with tons of shade trees and Storage building. Within walking distance to elementary school.
Investor Tools
$264,000
Estimated Property Value
$163,956Estimated Mortgage Balance
$100,044Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,767
$247,036
2025
$50,000
$197,036
$247,036
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,767
$247,036
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$182,700
No
First
Jan 22, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,956
$100,044
37%
62%
$1,096/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,096/mo
+$1,394/mo
11.3%
