$333,000
NAL Estimated Property Value849 Rock Creek Ln, Red Oak, TX, 75154
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringVinyl, Wood
Exterior
Lot Size1.16 acres
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.7945.901.023.00.105
Lot Number23
SubdivisionRock Creek Estates #1
Land UseResidential
Legal DescriptionLOT 23 BLK A ROCK CREEK ESTATES #1 1.16 AC
Census Tract060103
Assessed Land Value$125,000
Assessed Improvement Value$198,623
Assessment Year2025
About this property
3-2-2 Brick home on over an acre with a pool. Property is priced to sell AS-IS. Buyer should assume the seller will make no repairs. This property may not qualify for traditional financing programs in its current condition.
Investor Tools
$333,000
Estimated Property Value
$201,449Estimated Mortgage Balance
$131,551Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,765
$298,548
2025
$125,000
$198,623
$323,623
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,765
$298,548
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens National Bank Of Texas
Conventional
$217,750
No
First
May 12, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,449
$131,551
39%
60%
$1,306/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,306/mo
+$774/mo
7.5%
