$272,153
NAL Estimated Property Value6500 Moonglow Lane, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,207 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN1190-8-19
Lot Number19
SubdivisionAstor Heights Addition
Land UseResidential
Legal DescriptionASTOR HEIGHTS ADDITION BLOCK 8 LOT 19
Census Tract113809
Assessed Land Value$50,000
Assessed Improvement Value$222,153
Assessment Year2025
About this property
MOTIVADTED SELLER FANTASTIC 3-2-2- PLUS 3 CARPORT ,OPEN FLOOR PLAN EXTENDS INTO BREAKFAST ROOM AND GREAT KITCHEN LARGE BACKYARD WITH STORAGE BUILDING, NICE FAMILY ROOM WITH EXPOSED BEAMS, ARCHED DOORWAY, VERY NICE ENCLOSED SUN ROOM WITH EXPOSED BRICK.
Investor Tools
$272,153
Estimated Property Value
$149,832Estimated Mortgage Balance
$122,321Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,633 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$458/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,132
$272,153
2025
$50,000
$222,153
$272,153
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,132
$272,153
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$166,840
No
First
Nov 21, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,832
$122,321
44%
55%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,032/mo
+$1,458/mo
11.0%
