$360,114
NAL Estimated Property Value644 Crystal Brook Dr, Saginaw, TX, 76179
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size5,497 sqft
Building Information
Year Built1998
Stories2
Garage Spaces2
Land Information
APN46528-5-29
Lot Number29
SubdivisionWhisperwood Estates Addition
Land UseResidential
Legal DescriptionWHISPERWOOD ESTATES ADDITION BLOCK 5 LOT 29
Census Tract114014
Assessed Land Value$60,000
Assessed Improvement Value$300,114
Assessment Year2025
About this property
Spacious four bedroom home with huge upstairs gameroom. Master bedroom down with three bedroom and family room upstairs. Street light in front of house for added security. WiFi enabled garage door. Storage building in backyard. This will definitely fit the whole family and then some. Hurry!! Won't last long!!
Investor Tools
$360,114
Estimated Property Value
$168,252Estimated Mortgage Balance
$191,862Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,161 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$607/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,483
$360,114
2025
$60,000
$300,114
$360,114
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,483
$360,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Unknown
$197,710
No
First
Dec 27, 2018
Jan 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,252
$191,862
53%
47%
$1,186/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,360/mo
$1,186/mo
+$2,174/mo
11.2%
