$248,000
NAL Estimated Property Value7802 Forest Path, Live Oak, TX, 78233
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDryer, Refrigerator, Range, Cooktop, Washer
FlooringCeramic Tile
Exterior
Lot Size9,190 sqft
Building Information
Year Built1985
Stories1
Roof Type109
Garage Spaces2
Land Information
APN05049-359-0280
Lot Number28
SubdivisionWoodcrest 1
Land UseResidential
Legal DescriptionCB 5049C BLK 59 LOT 28 WOODCREST UT-5
Census Tract121501
Assessed Land Value$67,550
Assessed Improvement Value$172,070
Assessment Year2025
About this property
Cozy 3-bed, 2-bath home loaded with charm and practicality. Enjoy a spacious backyard with a covered patio perfect for relaxing or entertaining, plus two storage sheds to keep everything organized. Solar panels help keep those electric bills down, and the home is truly move-in ready. Sitting minutes from shops, restaurants, major highways, and a short drive to Randolph AFB, this one hits the sweet spot of comfort and convenience. Come see it before someone else calls it home.
Investor Tools
$248,000
Estimated Property Value
$230,789Estimated Mortgage Balance
$17,211Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,603
$239,620
2025
$67,550
$172,070
$239,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,603
$239,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$250,381
Yes
First
Mar 3, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,789
$17,211
6%
93%
$1,502/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,740/mo
$1,502/mo
+$238/mo
8.4%
