$273,466
NAL Estimated Property Value8220 Lesley Ln, Watauga, TX, 76148
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,059 sqft
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN14610-62-10
Lot Number10
SubdivisionFoster Village Addition
Land UseResidential
Legal DescriptionFOSTER VILLAGE ADDITION BLOCK 62 LOT 10
Census Tract113803
Assessed Land Value$50,000
Assessed Improvement Value$223,466
Assessment Year2025
About this property
SUPER CUTE HOME IN GREAT CONDITIONS WITH KELLER ISD, GREAT OPEN, BRIGHT FLOOR PLAN WITH LARGE LIVING AREA, VAULTED CEILINGS AND SPLIT BEDROOMS, LARGE KITCHEN WITH WALK- IN PANTRY , ENERGY EFFICIENT WITH SOLAR PANELS AND RADIANT BARRIER. BIG BACK YARD.
Investor Tools
$273,466
Estimated Property Value
$165,744Estimated Mortgage Balance
$107,722Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,641 /month
Positive
Cash Flow Estimate:
$547 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,846
$273,466
2025
$50,000
$223,466
$273,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,846
$273,466
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$186,558
Yes
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,744
$107,722
39%
61%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,119/mo
+$1,371/mo
10.9%
