$312,000
NAL Estimated Property Value770 Bosque Ln, McGregor, TX, 76657
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size14,985 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APN360898000022023
SubdivisionWillingham A
Land UseResidential
Legal DescriptionWILLINGHAM A ACRES .344
Census Tract003902
Assessed Land Value$24,430
Assessed Improvement Value$149,572
Assessment Year2025
Investor Tools
$312,000
Estimated Property Value
$136,627Estimated Mortgage Balance
$175,373Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,266
$174,002
2025
$24,430
$149,572
$174,002
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,266
$174,002
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Central National Bank
Commercial
$149,900
No
First
Sep 15, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,627
$175,373
56%
44%
$899/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$899/mo
+$611/mo
5.8%
