$629,000
NAL Estimated Property Value8015 County Road 6220, Shallowater, TX, 79363
$675,777 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Dishwasher, Gas Range, Indoor Grill, Instant Hot Water, Microwave, Water Purifier, Water Purifier Owned, Water Softener, Water Softener Owned
FlooringCarpet, Hardwood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size1.36 acres
Building Information
Year Built2013
Roof Type105
Garage Spaces3
Land Information
APNR313076
Lot Number250
SubdivisionLegacy Ranch
Land UseResidential
Legal DescriptionLEGACY RANCH L 25A
Census Tract010301
Assessed Land Value$40,000
Assessed Improvement Value$481,885
Assessment Year2025
About this property
Great 3/3/3 with an office and a basement and a barn which is 30 x 50 spray foamed. This is top of the market property.
Investor Tools
$629,000
Estimated Property Value
$536,117Estimated Mortgage Balance
$92,883Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$675,777
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,774 /month
Positive
Cash Flow Estimate:
$1,258 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$931/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,027
$521,885
2025
$40,000
$481,885
$521,885
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,027
$521,885
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$579,500
No
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$536,117
$92,883
14%
85%
$3,475/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$3,475/mo
$-2,050/mo
2.7%
