$273,708
NAL Estimated Property Value6517 Constitution Drive, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,791 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN16300-9-22
Lot Number22
SubdivisionGreenfield Village Addition
Land UseResidential
Legal DescriptionGREENFIELD VILLAGE ADDITION BLOCK 9 LOT 22
Census Tract113809
Assessed Land Value$45,000
Assessed Improvement Value$228,708
Assessment Year2025
About this property
Incredible Investment Opportunity Under $200K!*Charming 3 BR 2 BA 1 story home*Kitchen features updated paint, cabinets, and counters*Master Bedroom boasts 2 closets*New carpet in secondary bedrooms*Utility Room with cabinets*New gutters*2019 Exterior storm doors*2019 Side Fences
Investor Tools
$273,708
Estimated Property Value
$160,889Estimated Mortgage Balance
$112,819Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,642 /month
Positive
Cash Flow Estimate:
$547 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$384/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,243
$273,708
2025
$45,000
$228,708
$273,708
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,243
$273,708
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clearpath Lending
Va
$174,870
Yes
First
Feb 2, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,889
$112,819
41%
59%
$1,049/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,049/mo
+$1,441/mo
10.9%
