$343,339
NAL Estimated Property Value8629 Wagon Trail, Cross Roads, TX, 76227
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size5,611 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR271234
Lot Number31
SubdivisionCross Oak Ranch Ph 2 Tr 6
Land UseResidential
Legal DescriptionCROSS OAK RANCH PH 2 TR 6 BLK 6B LOT 31
Census Tract020131
Assessed Land Value$89,760
Assessed Improvement Value$253,579
Assessment Year2025
About this property
Offer deadline Monday at 3pm. Welcome Home! This charming home has an open-concept family room and kitchen which boasts stainless steel appliances, Corian countertops and a nice-sized island. Amazing layout includes a split master suite, as well as a flexible front room which could be used as an office, extra dining or extra living space. Walking distance to community pools, parks, walking trails, lake and exercise room. Open House: Saturday 11-3 & Sunday 1-3.
Investor Tools
$343,339
Estimated Property Value
$427,417,798Estimated Mortgage Balance
$343,339Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,060 /month
Positive
Cash Flow Estimate:
$687 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$633/month
$33/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,879
$343,339
2025
$89,760
$253,579
$343,339
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,879
$343,339
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldman Sachs Mortgage Company
Commercial
$467,170,000
No
First
Nov 30, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$427,417,798
N/A
0%
124489%
$2,800,921/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
$2,800,954/mo
$-2,798,134/mo
9.9%
