$287,000
NAL Estimated Property Value6741 Mccoy Drive, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,309 sqft
Building Information
Year Built1973
Stories1
Garage Spaces2
Land Information
APN45125-2-26
Lot Number26
SubdivisionWatauga Heights East
Land UseResidential
Legal DescriptionWATAUGA HEIGHTS EAST BLOCK 2 LOT 26
Census Tract113808
Assessed Land Value$45,000
Assessed Improvement Value$235,000
Assessment Year2025
Investor Tools
$287,000
Estimated Property Value
$207,231Estimated Mortgage Balance
$79,769Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,302
$280,000
2025
$45,000
$235,000
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,302
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$227,797
Yes
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,231
$79,769
27%
72%
$1,366/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,080/mo
$1,366/mo
+$1,714/mo
12.9%
